Goodricke Group Limited (500166) Fair Value & Analysis
Other · IN · Market cap ₹5.0B
Fair value as of: Aug 13, 2026
From 22 valuation models · updated 5 days ago
Fair value updated Aug 13, 2026, revised from ₹133.28 to ₹167.71 (+25.8%) since Aug 9, 2026.
A solid business, but screening 23% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (₹193.92). The favourable scenario is already priced in.
- Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range ₹143.15 – ₹341.60 · fair‑value band ₹140.65 – ₹193.92 · the ₹216.40 price screens above the ₹167.71 fair value. Dashed = 300-day average. As of Aug 13, 2026.
Analysis
Goodricke Group Limited (500166) currently trades at ₹216.40, while our model-based Fair Value estimate is ₹167.71, implying the stock looks roughly 22.5% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Other sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Net debt stands at ₹18.6M. The stock trades on a trailing P/E of 30.7 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026
Our scenario range runs from ₹140.65 (bear case) to ₹193.92 (bull case); at ₹216.40, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 52% above its 52-week low. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -23%, 500166 screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 22 models by family
Widest divergence: DCF Models (₹151.14) versus Earnings-Based (₹10.82). Highest evidence: Growth DCF (80).
Notify me when 500166 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 62 · Market factors (momentum, volatility) 59
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
Goodricke Group Limited cultivates, manufactures, and sells tea in India. It offers bulk teas; and instant teas, such as black, green, Darjeeling, and oolong teas that are available in hot and cold water soluble forms.
Full company description
Goodricke Group Limited cultivates, manufactures, and sells tea in India. It offers bulk teas; and instant teas, such as black, green, Darjeeling, and oolong teas that are available in hot and cold water soluble forms. The company provides Darjeeling tea under the Castleton Premium, Castleton Vintage, Barnesbeg, Roasted, Thurbo, and Premium Darjeeling brand names; black crush-tear-curl tea under the Khaass, Goodricke Chai, and Zabardast brand names; and gift packs under the Badamtam leaf tea and Season's 3 in 1 brand names. It owns and operates 17 tea gardens, 1 instant tea plant, and 5 tea blending units. The company also exports its products. Goodricke Group Limited was incorporated in 1977 and is headquartered in Kolkata, India.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2022 – FY2026 · reported fiscal years
Goodricke Group Limited reported revenue of ₹8.0B in FY2026 versus ₹8.2B in FY2022, a compound −0.7%/yr. Reported net income was ₹256M in FY2026, compounding +48.4%/yr from FY2022.
500166 screens 23% overvalued. Compare with Federal Home Loan Mortgage Corporation →
Peer Group
Other · 373 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Other median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Federal Home Loan Mortgage Corporation FREJO | $15.58 | $51.90 | +233% |
| 533278 533278 | ₹409.15 | ₹660.78 | +62% |
| Nestl?? India Limited 500790 | ₹1,497 | ₹191.93 | -87% |
| ITC Limited 500875 | ₹279.50 | ₹212.74 | -24% |
| Wipro Limited 507685 | ₹183.80 | ₹193.38 | +5% |
| 540376 540376 | ₹4,054 | ₹1,542 | -62% |
| 540777 540777 | ₹537.50 | ₹149.72 | -72% |
| Lupin Limited 500257 | ₹2,265 | ₹1,983 | -12% |
| Dabur India Limited 500096 | ₹413.80 | ₹122.93 | -70% |
| 540719 540719 | ₹1,835 | ₹872.41 | -52% |
Compare Goodricke Group Limited with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
Frequently asked questions
Is Goodricke Group Limited (500166) overvalued or undervalued?
What is the fair value of 500166?
What is the quality score of 500166?
What is the net profit margin of 500166?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Goodricke Group Limited and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.