Everest Organics Limited (524790) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Everest Organics Limited ₹105, price ₹220, upside -52.1%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Everest Organics Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range ₹95.16 – ₹522.50 · fair‑value band ₹61.63 – ₹137.13 · the ₹219.80 price screens above the ₹105.38 fair value. Dashed = 300-day average. As of Oct 3, 2026.
Follow Everest Organics in your weekly email
Every Wednesday you see whether Everest Organics is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Everest Organics Limited manufactures and sells active pharmaceutical ingredients and intermediaries. The company also manufactures bulk drugs.
Show more
Everest Organics Limited manufactures and sells active pharmaceutical ingredients and intermediaries. The company also manufactures bulk drugs. It exports bulk drugs, intermediates, drug formulations, biologicals, Ayush and herbal, and surgical products to the United States, Western Europe, Eastern Europe, South America, Egypt, Australia, Germany, Saudi Arabia, Dubai, China, Vietnam, Iran, Singapore, Indonesia, Bangladesh, Pakistan, Sri Lanka, and other Middle East countries. Everest Organics Limited was incorporated in 1993 and is based in Hyderabad, India.
Stock analysis
Everest Organics Limited (524790) currently trades at ₹219.80, while our model-based Fair Value estimate is ₹105.38, 52.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹159.99 per share, and 3 of the 23 models we run sit above the ₹219.80 price.
Bear case: the Earnings-Based group reads lowest at ₹42.71, and 20 of the 23 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹61.63 (bear) to ₹137.13 (bull), the price of ₹219.80 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Other sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Everest Organics Limited reported revenue of ₹2.0B in FY2025 versus ₹2.0B in FY2021, a compound −0.5%/yr. Reported net income was ₹55.5M in FY2025, compounding +48.4%/yr from FY2021.
Key figures
Market cap ₹2.1B (≈ $22.2M) · P/E ratio 12.5 · P/S ratio 0.35 · EPS (TTM) ₹16.53 · Dividend yield 0.5% · Net margin 2.8% · Return on equity 37.3% · Return on assets (EBIT) 1.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 58% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Other peers we cover trades at −10% fair-value upside, at −52%, 524790 screens richer than that median.
Fair Value models
Bear ₹61.63Fair Value ₹105.38Bull ₹137.13
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (₹11.74 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+23.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.6%
Start year 2020 (pandemic). Over 10 years: +7.0% a year
Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−15.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.0%
Dividend (yield on the price)0.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−16.0% vs 12.9%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 7%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Everest Organics Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Other · 114 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−52.1% · Bottom 25%
Profitability
Return on equity (TTM)37.3% · Top 25%
Return on assets11.3% · Top 25%
Net margin (TTM)7.6% · Above median
Operating margin (TTM)12.2% · Top 25%
Growth and dividend
Revenue growth12.2% · Top 25%
Dividend yield (TTM)0.5% · Below median
Balance sheet
Debt / equity0.10× · Above median
Valuation Multiplesvs Other median · lower = cheaper
P/E (TTM)12.5× · Cheaper than median
P/B2.83× · Priciest 25%
P/S (TTM)1.22× · Pricier than median
P/FCF227.5× · Priciest 25%
EV/EBITDA9.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 23
FUTURE (revenue growth)61· sector 0
PAST (return on equity)100· sector 0
HEALTH (low debt)95· sector 98
DIVIDEND (yield)9· sector 24
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Everest Organics Limited (524790) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹105.38 versus a price of ₹219.80, about −52% upside (overvalued).
What is the fair value of 524790?
Our model-based fair value for Everest Organics Limited is ₹105.38 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹219.80.
What is the quality score of 524790?
Everest Organics Limited has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Everest Organics Limited (524790)?
Our model-based price target is the fair value of ₹105.38 (as of Oct 3, 2026) from 23 valuation models. Cautious scenario ₹61.63, optimistic scenario ₹137.13. It is a calculation from audited fundamentals, not an analyst target.
What is the Everest Organics Limited stock forecast for 2026?
Our models put fair value at ₹105.38, about −52% upside versus a price of ₹219.80 (overvalued). Cautious scenario ₹61.63, optimistic scenario ₹137.13. The calculation is refreshed regularly with new filings.
What is the revenue of Everest Organics Limited (524790)?
Everest Organics Limited reported trailing-twelve-month revenue of about ₹1.7B (latest available figure, as of Oct 3, 2026).
Does Everest Organics Limited pay a dividend?
Everest Organics Limited currently shows a dividend yield of about 0.45% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Everest Organics Limited (524790)?
For today's price to be fair in a discounted-cash-flow model, Everest Organics Limited would have to grow free cash flow by more than 80 % per year for five years (discount rate 14.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.6 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 524790 use?
Our models discount Everest Organics Limited at 14.9 %: a base by market capitalisation (nano), damped by beta 2.14, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Everest Organics Limited that is more than 80 % per year a year over ten years, using the same discount rate (14.9 %) and the same formula as our fair value.
How much growth has Everest Organics Limited (524790) delivered so far?
Over the past 5 years revenue at Everest Organics Limited grew +1.6 % a year. The price currently implies more than 80 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Everest Organics Limited (524790) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into Everest Organics Limited (more than 80 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Everest Organics Limited (524790)?
The free-cash-flow yield on the price is 0.44 %: that much free cash flow Everest Organics Limited produces per unit of market value. When it exceeds the discount rate of our models (14.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Everest Organics Limited (524790)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Everest Organics Limited it is ₹105.38 per share (as of Oct 3, 2026), against a price of ₹219.80. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Everest Organics Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 524790 trades above its calculated fair value: price ₹219.80, fair value ₹105.38, a gap of about −52% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 524790?
No. The price is what the market pays today (₹219.80); the fair value is what the company's own numbers justify (₹105.38). For Everest Organics Limited the two are ₹114.42 per share apart. That gap is exactly why we show both numbers side by side.
How much is Everest Organics Limited worth?
The market values Everest Organics Limited at about ₹2.1B (market capitalisation, as of Oct 3, 2026). Per share that is ₹219.80; our models calculate a fair value of ₹105.38 per share.
What do the bullish and bearish scenarios say about 524790?
Our models span a range for Everest Organics Limited: cautious scenario ₹61.63, base ₹105.38, optimistic ₹137.13 per share (as of Oct 3, 2026, price ₹219.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 524790?
Everest Organics Limited trades at a price-to-earnings ratio of 12.5 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹105.38 is built from several models across several years. Other multiples: P/B 2.8, P/S 1.2, EV/EBITDA 9.0.
How solid is the balance sheet of Everest Organics Limited (524790)?
Balance-sheet figures for Everest Organics Limited (as of Oct 3, 2026): return on equity 37.3%, debt of 0.10 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 524790 from its 52-week high?
Everest Organics Limited trades at ₹219.80, about 58% below its 52-week high of ₹522.50 and 8% above the low of ₹203.45 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹105.38 is for.
Which stocks are comparable to Everest Organics Limited?
From the same area (Other) we also value 542772, 590024, Indiabulls Real Estate Limited, 542851, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Everest Organics Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹219.80, calculated fair value ₹105.38 (−52%), Quality Score 47/100, from 23 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 524790 calculated?
We run Everest Organics Limited through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹105.38, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Everest Organics Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Everest Organics Limited (524790)?
The closing price on Oct 1, 2026 was ₹219.80. Our model-based fair value is ₹105.38, about −52% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Everest Organics Limited right now?
The price sits above even our optimistic bull case (₹137.13). The favourable scenario is already priced in. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹61.63 to ₹137.13) leaves room in how you read the outcome.
Key figures of Everest Organics Limited
How large is the market capitalisation of Everest Organics Limited (524790)?
The market capitalisation of Everest Organics Limited is ₹2.1B (≈ $22.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Everest Organics Limited (524790)?
The price-to-sales ratio of Everest Organics Limited is 0.35 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Everest Organics Limited (524790)?
Earnings per share at Everest Organics Limited are ₹16.53 (price ÷ EPS = P/E 12.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Everest Organics Limited (524790)?
The dividend yield of Everest Organics Limited is 0.5% (payout 6.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Everest Organics Limited (524790)?
The net margin of Everest Organics Limited is 2.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Everest Organics Limited (524790)?
The return on equity (ROE) of Everest Organics Limited is 37.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Everest Organics Limited (524790)?
On an EBIT basis the return on assets of Everest Organics Limited is 1.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Everest Organics Limited (524790)?
The operating margin of Everest Organics Limited is 12.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Everest Organics Limited (524790)?
Revenue at Everest Organics Limited is growing +12.2% versus a year earlier (3y avg +2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Everest Organics Limited (524790)?
Earnings per share at Everest Organics Limited are growing +106% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Everest Organics Limited (524790) carry?
The net debt of Everest Organics Limited is ₹498M (fiscal year 2025, ≈ 53.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Everest Organics Limited in the live analysis
One click puts Everest Organics Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
