Fair Value Calculator Fair Value Calculator
EN DE

Goodricke Group (500166) Fair Value & Analysis

Other · IN · Market cap ₹5.0B

GG Goodricke Group 500166 · BSE
Price₹184.45
Fair Value₹155.05
Upside-15.9%
Quality60/100
Watch Goodricke Group for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹119.85 – ₹181.53

Fair value as of: Jul 4, 2026

From 22 valuation models · updated today

Share price +2.4% over the past month.

Price vs Fair Value (12 months)

₹236.85 ₹143.15 Fair Value ₹155.05 Jul 2025 Jul 2026

12‑month range ₹143.15 – ₹236.85 · fair‑value band ₹119.85 – ₹181.53 · the ₹184.45 price screens above the ₹155.05 fair value. As of Jul 4, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Goodricke Group (500166) currently trades at ₹184.45, while our model-based Fair Value estimate is ₹155.05 — implying the stock looks roughly 15.9% overvalued today. We read business quality at 60/100 (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. Fundamentals as of Jul 4, 2026

Key figures & financial health

Free cash flow ₹498M FY2026
P/E ratio 30.7
EPS (TTM) ₹7.56
Net debt ₹18.6M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 4, 2026. TTM = trailing twelve months.

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. 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.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Goodricke Group 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.

Revenue −0.7%/yr
FY22 ₹8.2B
FY23 ₹8.8B
FY24 ₹8.2B
FY25 ₹9.3B
FY26 ₹8.0B
Net income +48.4%/yr
FY22 ₹52.8M
FY23 −₹3.2M
FY24 −₹693M
FY25 ₹201M
FY26 ₹256M

Is 500166 fairly valued? → Check now

Similar stocks

6 more Other stocks, each showing price versus our Fair Value estimate (as of Jul 4, 2026).

Stock Price Fair Value vs Fair Value
There MOH €521.90 €269.92 -48%
Sony Corporation SON1 €17.58 €39.38 +124%
Federal Home Loan Mortgage Corporation FREJO $16.84 $64.93 +286%
533278 533278 ₹438.60 ₹720.31 +64%
Nestl?? India Limited 500790 ₹1,459 ₹279.60 -81%
540376 540376 ₹3,993 ₹1,806 -55%

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Goodricke Group (500166) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹155.05 versus a price of ₹184.45 — about −16% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 500166?
Our model-based fair value for Goodricke Group is ₹155.05 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹184.45.
What is the quality score of 500166?
Goodricke Group has a Quality Score of 60/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 500166?
The net profit margin of Goodricke Group is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.