Goa Carbon Limited (GOACARBON) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Goa Carbon Limited ₹853, price ₹403, upside +111.8%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Goa Carbon 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 Sep 27, 2026.
How to read this chart
60‑month range ₹275.40 – ₹969.91 · fair‑value band ₹619.35 – ₹1,055 · the ₹402.90 price screens below the ₹853.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 27, 2026.
Follow Goa Carbon in your weekly email
Every Wednesday you see whether Goa Carbon 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.
Goa Carbon Limited manufactures, markets, and sells calcined petroleum coke in India. It serves aluminum, graphite, electrode, foundry, glass, carbon paste, steel, titanium dioxide, metallurgical and chemical, and cathodic protection and brake linings/friction industries, as well as electrode manufacturers.
Show more
Goa Carbon Limited manufactures, markets, and sells calcined petroleum coke in India. It serves aluminum, graphite, electrode, foundry, glass, carbon paste, steel, titanium dioxide, metallurgical and chemical, and cathodic protection and brake linings/friction industries, as well as electrode manufacturers. The company was incorporated in 1967 and is based in Panaji, India. Goa Carbon Limited is a subsidiary of V. S. Dempo Holdings Private Limited.
Stock analysis
Goa Carbon Limited (GOACARBON) currently trades at ₹402.90, while our model-based Fair Value estimate is ₹853.48, implying the stock looks roughly 52.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹996.62 per share, and 6 of the 9 models we run sit above the ₹402.90 price.
Bear case: the Asset-Based group reads lowest at ₹123.46, and 3 of the 9 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹619.35 (bear) to ₹1,055 (bull), the price of ₹402.90 sits below 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 61/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Goa Carbon Limited reported revenue of ₹7.0B in FY2026 versus ₹7.7B in FY2022, a compound −2.3%/yr. Reported net income was −₹482M in FY2026.
Key figures
Market cap ₹3.7B (≈ $38.5M) · P/S ratio 0.52 · EPS (TTM) ₹−52.70 · Dividend yield 2.5% · Net margin −6.9% · Return on equity −25.0% · Return on assets (EBIT) 10.1% · Operating margin 4.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 13% below its 52-week high and 46% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −39% fair-value upside, at 112%, GOACARBON screens cheaper than that median.
Fair Value models
Bear ₹619.35Fair Value ₹853.48Bull ₹1,055
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.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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+37.0%
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.
−20.1%
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.
+14.6%
Start year 2021 (pandemic). Over 10 years: +8.2% a year
Revenue growth 19 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.
+5.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘ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.
−4.0% (2020) → −4.5% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+0.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −3.6% a year for the price.
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.Specialty Chemicals · 708 stocks
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 Goa Carbon Limited (GOACARBON) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹853.48 versus a price of ₹402.90, about +112% upside (undervalued).
What is the fair value of GOACARBON?
Our model-based fair value for Goa Carbon Limited is ₹853.48 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹402.90.
What is the quality score of GOACARBON?
Goa Carbon Limited has a Quality Score of 61/100. 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 Goa Carbon Limited (GOACARBON)?
Our model-based price target is the fair value of ₹853.48 (as of Sep 27, 2026) from 9 valuation models. Cautious scenario ₹619.35, optimistic scenario ₹1,055. It is a calculation from audited fundamentals, not an analyst target.
What is the Goa Carbon Limited stock forecast for 2026?
Our models put fair value at ₹853.48, about +112% upside versus a price of ₹402.90 (undervalued). Cautious scenario ₹619.35, optimistic scenario ₹1,055. The calculation is refreshed regularly with new filings.
What is the revenue of Goa Carbon Limited (GOACARBON)?
Goa Carbon Limited reported trailing-twelve-month revenue of about ₹7.0B (latest available figure, as of Sep 27, 2026).
Does Goa Carbon Limited pay a dividend?
Goa Carbon Limited currently shows a dividend yield of about 2.54% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Goa Carbon Limited (GOACARBON)?
For today's price to be fair in a discounted-cash-flow model, Goa Carbon Limited would have to grow free cash flow by +0.4 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.6 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of GOACARBON use?
Our models discount Goa Carbon Limited at 12.8 %: a base by market capitalisation (nano), damped by beta 1.15, 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 Goa Carbon Limited that is +0.4 % per year a year over ten years, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has Goa Carbon Limited (GOACARBON) delivered so far?
Over the past 5 years revenue at Goa Carbon Limited grew +14.6 % a year. The price currently implies +0.4 % 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 Goa Carbon Limited (GOACARBON) growing?
The median revenue growth in the sector is +5.4 % a year. That is the yardstick for the growth priced into Goa Carbon Limited (+0.4 % 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 Goa Carbon Limited (GOACARBON)?
The free-cash-flow yield on the price is 14.34 %: that much free cash flow Goa Carbon Limited produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Goa Carbon Limited (GOACARBON)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Goa Carbon Limited it is ₹853.48 per share (as of Sep 27, 2026), against a price of ₹402.90. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Goa Carbon Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, GOACARBON trades below its calculated fair value: price ₹402.90, fair value ₹853.48, a gap of about +112% (undervalued). 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 GOACARBON?
No. The price is what the market pays today (₹402.90); the fair value is what the company's own numbers justify (₹853.48). For Goa Carbon Limited the two are ₹450.58 per share apart. That gap is exactly why we show both numbers side by side.
How much is Goa Carbon Limited worth?
The market values Goa Carbon Limited at about ₹3.7B (market capitalisation, as of Sep 27, 2026). Per share that is ₹402.90; our models calculate a fair value of ₹853.48 per share.
What do the bullish and bearish scenarios say about GOACARBON?
Our models span a range for Goa Carbon Limited: cautious scenario ₹619.35, base ₹853.48, optimistic ₹1,055 per share (as of Sep 27, 2026, price ₹402.90). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Goa Carbon Limited (GOACARBON)?
Balance-sheet figures for Goa Carbon Limited (as of Sep 27, 2026): return on equity −25.0%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is GOACARBON from its 52-week high?
Goa Carbon Limited trades at ₹402.90, about 13% below its 52-week high of ₹463.50 and 46% above the low of ₹275.40 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹853.48 is for.
Which stocks are comparable to Goa Carbon Limited?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, Inc, 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 Goa Carbon Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹402.90, calculated fair value ₹853.48 (+112%), Quality Score 61/100, from 9 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 GOACARBON calculated?
We run Goa Carbon Limited through 9 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 ₹853.48, 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 14.7 % above its aggregate fair value. Goa Carbon Limited currently trades 53 % below its own fair value, and the market average says nothing about that. 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 Goa Carbon Limited (GOACARBON)?
The closing price on Oct 1, 2026 was ₹402.90. Our model-based fair value is ₹853.48, about +112% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Goa Carbon Limited right now?
The price is below even our cautious bear case (₹619.35). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Goa Carbon Limited
How large is the market capitalisation of Goa Carbon Limited (GOACARBON)?
The market capitalisation of Goa Carbon Limited is ₹3.7B (≈ $38.5M). 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 Goa Carbon Limited (GOACARBON)?
The price-to-sales ratio of Goa Carbon Limited is 0.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Goa Carbon Limited (GOACARBON)?
Earnings per share at Goa Carbon Limited are ₹−52.70. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Goa Carbon Limited (GOACARBON)?
The dividend yield of Goa Carbon Limited is 2.5%. 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 Goa Carbon Limited (GOACARBON)?
The net margin of Goa Carbon Limited is −6.9% (fiscal year 2026). 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 Goa Carbon Limited (GOACARBON)?
The return on equity (ROE) of Goa Carbon Limited is −25.0% (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 Goa Carbon Limited (GOACARBON)?
On an EBIT basis the return on assets of Goa Carbon Limited is 10.1% (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 Goa Carbon Limited (GOACARBON)?
The operating margin of Goa Carbon Limited is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Goa Carbon Limited (GOACARBON)?
Revenue at Goa Carbon Limited is growing +52.1% versus a year earlier (3y avg −20.1%). 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 Goa Carbon Limited (GOACARBON)?
Earnings per share at Goa Carbon Limited are growing −76.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Goa Carbon Limited (GOACARBON) carry?
The net debt of Goa Carbon Limited is ₹1.1B (fiscal year 2026, ≈ 2.1 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 Goa Carbon Limited in the live analysis
One click puts Goa Carbon 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.
