Rural Expansion And Industrial Diversification Will Shape A Bright Future

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

10 Feb 25

Updated

21 Aug 25

AnalystConsensusTarget's Fair Value

₹233.83

11.3% undervalued

21 Aug

₹207.45

Loading

1Y

-21.2%

7D

0.7%

Author's Valuation

₹233.8

11.3% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 0.058%

Shared on23 Apr 25
Fair value Decreased 0.034%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Increased 0.88%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Decreased 1.06%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 2.88%

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Decreased 0.38%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Decreased 1.87%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

₹233.8

11.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.50%

Chemicals revenue growth rate

0.37%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

13.46%

Calculation

₹12.38b

Earnings '28

x

27.28x

PE Ratio '28

=

₹337.72b

Market Cap '28

₹337.72b

Market Cap '28

/

988.13m

No. shares '28

=

₹341.78

Share Price '28

₹341.78 Share Price '28

Discounted to 2025 @ 13.45% p.a.

=

₹234.04

Fair Value '25