EN DE

Gopal Snacks Ltd (GOPAL) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹34.6B

GS Gopal Snacks Ltd GOPAL · NSE
Price₹272.15
Fair Value₹99.78
Upside-63.3%
Quality50/100
Watch Gopal Snacks Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.9% net margin
Low debt · negative free cash flow
0.36% dividend yield
Trails peers (5/13)
Moderate moat 46/100
Evidence: High Range ₹72.44 – ₹124.73 Share as image

Fair value as of: Aug 15, 2026

From 15 valuation models · updated 2 days ago

Fair value updated Aug 15, 2026, revised from ₹100.44 to ₹99.78 (−0.7%) since Aug 6, 2026. Share price +4.0% over the past month.

A solid business, but screening 63% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹124.73). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

₹511.23 ₹250.81 Fair Value ₹99.78 Mar 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

29‑month range ₹250.81 – ₹511.23 · fair‑value band ₹72.44 – ₹124.73 · the ₹272.15 price screens above the ₹99.78 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Gopal Snacks Ltd (GOPAL) currently trades at ₹272.15, while our model-based Fair Value estimate is ₹99.78, implying the stock looks roughly 63.3% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Consumer Defensive 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).

Over the trailing twelve months, Gopal Snacks Ltd generated revenue of ₹15.1B at a net margin of 4.9%. Revenue grew 29.0% year over year. It earns a return on equity of 16.7%. Net debt stands at ₹1.5B. Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹72.44 (bear case) to ₹124.73 (bull case); at ₹272.15, 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 31% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at -63%, GOPAL screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹1.77 to ₹124.07). Read the values as a conservative anchor, not as a price target.
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. Evidence
Highest evidence
Residual Income ₹39.34 ₹54.09 ₹187.94 76
ROIC Compounder ₹26.41 ₹31.10 ₹35.20 72
Gordon GGM ₹1.16 ₹2.29 ₹3.82 70
All 15 models by family
Earnings-Based
Graham-Dodd ₹40.17 ₹103.87 ₹135.33 54
PEG = 1.0 ₹19.60 ₹28.00 ₹36.41 46
EPV ₹26.41 ₹31.10 ₹35.20 59
Dividend Discount
Gordon GGM ₹1.16 ₹2.29 ₹3.82 70
DDM Multi-Stage ₹1.16 ₹1.77 ₹2.44 61
Multiples
P/E Multiple ₹93.05 ₹124.07 ₹155.08 63
P/S Multiple ₹75.33 ₹100.44 ₹125.54 58
P/B Multiple ₹75.33 ₹100.44 ₹125.54 55
EV/EBIT ₹62.29 ₹83.63 ₹104.97 53
EV/EBITDA ₹77.46 ₹103.86 ₹130.26 54
EV/Revenue ₹43.97 ₹63.55 ₹83.13 43
Asset-Based
NCAV (Graham) ₹19.20 ₹25.73 ₹38.41 50
Economic Profit
Residual Income ₹39.34 ₹54.09 ₹187.94 76
ROIC Compounder ₹26.41 ₹31.10 ₹35.20 72
Growth Earnings
Growth-Adj P/E ₹72.44 ₹103.48 ₹134.53 68

Widest divergence: Growth Earnings (₹103.48) versus Dividend Discount (₹1.77). Highest evidence: Residual Income (76).

Notify me when GOPAL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹15.1B
Revenue growth (YoY) +29.0%
Net margin 4.9%
Return on equity 16.7%
Free cash flow −₹1.1B FY2025
P/E ratio 46.0
More key figures
Operating margin 5.0%
EPS (TTM) ₹5.91
Dividend yield 0.4%
EPS growth (YoY) +188%
Net debt ₹1.5B FY2025

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 51 · Market factors (momentum, volatility) 34

Profitability 63
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 6
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

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

Gopal Snacks Limited engages in the manufacture and market namkeen, gathiya, papad, and western snacks in India and internationally. It offers a range of products, including snack pellets, wafers, extruded snacks, papad, besan, spices, chikki, noodles, rusk, soan papdi, washing bar, and flour, as well as jaggery.

Full company description

Gopal Snacks Limited engages in the manufacture and market namkeen, gathiya, papad, and western snacks in India and internationally. It offers a range of products, including snack pellets, wafers, extruded snacks, papad, besan, spices, chikki, noodles, rusk, soan papdi, washing bar, and flour, as well as jaggery. The company offers its products under the Gopal, Bonova, Cristos, Shot Go, and Cornigo brand names. It also offers its products online. The company was founded in 1999 and is based in Rajkot, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gopal Snacks Ltd reported revenue of ₹15.1B in FY2025 versus ₹13.5B in FY2021, a compound +2.8%/yr. Reported net income was ₹737M in FY2025, compounding +15.4%/yr from FY2021.

Growth Quality 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹15.1B
Latest YoY
+2.7%
Avg. growth/yr (3Y) 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.
+2.6%
Avg. growth/yr (5Y) 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.
+6.0%
Avg. growth/yr (6Y) 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.
+9.3%
Revenue +2.8%/yr
FY21 ₹13.5B
FY22 ₹13.9B
FY23 ₹14.0B
FY24 ₹14.7B
FY25 ₹15.1B
Net income +15.4%/yr
FY21 ₹415M
FY22 ₹1.1B
FY23 ₹996M
FY24 ₹190M
FY25 ₹737M

GOPAL screens 63% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Gopal Snacks Ltd Fair Value". https://www.fairvalue-calculator.com/stock/GOPAL

Peer Group

Packaged Foods · 652 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.

Quality Score 50 · Below median
Fair Value upside −63% · Bottom 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 29% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 46.0× · Pricier than 75% of peers
P/B 7.22× · Pricier than 75% of peers
P/S (TTM) 2.29× · Pricier than 75% of peers
EV/EBITDA 34.4× · Pricier than 75% of peers

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.

VALUE 0 · sector 23
FUTURE 100 · sector 19
PAST 67 · sector 28
HEALTH 98 · sector 96
DIVIDEND 7 · sector 55

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,507 ₹362.37 -76%
Britannia Industries Limited BRITANNIA ₹5,646 ₹1,870 -67%
Tata Consumer Products Limited TATACONSUM ₹1,062 ₹327.27 -69%
PT Indofood CBP Sukses Makmur Tbk ICBP 7,550 IDR 12,864 IDR +70%
Samyang Foods Co 003230 1,219,000 KRW 1,010,543 KRW -17%
Patanjali Foods Limited PATANJALI ₹352.60 ₹144.77 -59%
Vietnam Dairy Products Joint Stock Company VNM 61,600 VND 52,858 VND -14%
PT Mayora Indah Tbk, MYOR 1,665 IDR 2,699 IDR +62%
PT Cisarua Mountain Dairy Tbk CMRY 4,630 IDR 4,350 IDR -6%
Nongshim Co 004370 389,500 KRW 530,619 KRW +36%

Compare Gopal Snacks Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is Gopal Snacks Ltd (GOPAL) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹99.78 versus a price of ₹272.15, about −63% (overvalued).
What is the fair value of GOPAL?
Our model-based fair value for Gopal Snacks Ltd is ₹99.78 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹272.15.
What is the quality score of GOPAL?
Gopal Snacks Ltd has a Quality Score of 50/100. 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 revenue of Gopal Snacks Ltd (GOPAL)?
Gopal Snacks Ltd reported trailing-twelve-month revenue of about ₹15.1B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of GOPAL?
The net profit margin of Gopal Snacks Ltd is about 4.9%, meaning it keeps roughly 4.9% of revenue as net income. Based on the latest reported figures.
Does Gopal Snacks Ltd pay a dividend?
Gopal Snacks Ltd currently shows a dividend yield of about 0.36% relative to its recent price (as of Aug 15, 2026).

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.

14 days Pro free · no card

Track Gopal Snacks Ltd 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.