EN DE

Sundrop Brands Limited (SUNDROP) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹24.1B

SB Sundrop Brands Limited SUNDROP · NSE
Price₹651.40
Fair Value₹80.31
Upside-87.7%
Quality40/100
Watch Sundrop Brands Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.3% net margin
generates free cash flow
Trails peers (1/13)
Narrow moat 29/100
Evidence: High Range ₹56.22 – ₹108.69 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 4 days ago

Share price +0.5% over the past month.

Below-average quality, and screening another 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹108.69). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (₹56.22 to ₹108.69) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (17 months)

₹929.90 ₹560.85 Fair Value ₹80.31 Mar 2025 Aug 2026

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

17‑month range ₹560.85 – ₹929.90 · fair‑value band ₹56.22 – ₹108.69 · the ₹651.40 price screens above the ₹80.31 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sundrop Brands Limited (SUNDROP) currently trades at ₹651.40, while our model-based Fair Value estimate is ₹80.31, implying the stock looks roughly 87.7% overvalued today. The Quality Score stands at 40/100 (below-average 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, Sundrop Brands Limited generated revenue of ₹15.5B at a net margin of 1.3%. Revenue grew 0.5% year over year. It earns a return on equity of 1.4%. The balance sheet holds a net cash position of ₹266M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹56.22 (bear case) to ₹108.69 (bull case); at ₹651.40, 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 31% below its 52-week high and 17% 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 -88%, SUNDROP 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 (₹26.91 to ₹262.78). 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 ₹270.92 ₹253.84 ₹190.72 76
Growth DCF ₹45.60 ₹60.85 ₹82.11 72
Gordon GGM ₹17.81 ₹37.03 ₹58.74 70
All 25 models by family
DCF Models
FCF DCF ₹44.77 ₹61.54 ₹86.15 38
Owner Earnings ₹111.33 ₹160.78 ₹233.36 31
5Y Revenue Exit ₹61.24 ₹93.89 ₹135.11 39
5Y EBITDA Exit ₹109.48 ₹181.56 ₹264.43 41
5Y P/E Exit ₹70.49 ₹110.70 ₹151.85 38
10Y Revenue Exit ₹52.97 ₹81.15 ₹117.92 36
10Y EBITDA Exit ₹85.24 ₹141.09 ₹214.04 37
10Y P/E Exit ₹60.67 ₹92.65 ₹130.36 35
Earnings-Based
Graham-Dodd ₹36.31 ₹97.01 ₹126.90 54
Lynch FV ₹18.84 ₹26.91 ₹34.99 50
PEG = 1.0 ₹18.84 ₹26.91 ₹34.99 46
EPV ₹59.00 ₹67.07 ₹74.12 59
Dividend Discount
Gordon GGM ₹17.81 ₹37.03 ₹58.74 70
DDM Multi-Stage ₹17.81 ₹27.64 ₹38.13 61
Multiples
P/E Multiple ₹84.10 ₹112.14 ₹140.17 63
P/S Multiple ₹68.08 ₹90.78 ₹113.47 58
P/B Multiple ₹68.08 ₹90.78 ₹113.47 55
EV/EBIT ₹99.27 ₹128.82 ₹158.37 53
EV/EBITDA ₹163.48 ₹214.43 ₹265.38 54
EV/Revenue ₹73.89 ₹101.01 ₹128.12 43
Asset-Based
NCAV (Graham) ₹196.10 ₹262.78 ₹392.20 50
Growth DCF
Growth DCF ₹45.60 ₹60.85 ₹82.11 72
Economic Profit
Residual Income ₹270.92 ₹253.84 ₹190.72 76
ROIC Compounder ₹59.00 ₹67.07 ₹74.12 67
Growth Earnings
Growth-Adj P/E ₹66.14 ₹94.48 ₹122.83 68

Widest divergence: Asset-Based (₹262.78) versus Earnings-Based (₹26.91). Highest evidence: Residual Income (76).

Notify me when SUNDROP reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹15.5B
Revenue growth (YoY) +0.5%
Net margin 1.3%
Return on equity 1.4%
Free cash flow ₹118M FY2026
P/E ratio 122.0
More key figures
Operating margin 6.0%
EPS (TTM) ₹5.34
EPS growth (YoY) +13.9%
Net cash ₹266M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 43 · Market factors (momentum, volatility) 42

Profitability 31
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 0
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

Sundrop Brands Limited manufactures, markets, trades in, and sells food products and edible oils in India and internationally.

Full company description

Sundrop Brands Limited manufactures, markets, trades in, and sells food products and edible oils in India and internationally. It offers ready to cook snacks, such as instant, microwave, and diet popcorn under the ACT II brand, as well as sweet corn, kits, and sauces; ready to eat popcorn and gift box under the ACT II brand, extruded snacks, and nachos; and cereal snacks, chocolate confectionery products, peanut spreads and butters, choco spreads, dips, oats, and almonds under the Sundrop brand, as well as masala oats. The company was formerly known as Agro Tech Foods Limited and changed its name to Sundrop Brands Limited in March 2025. The company was incorporated in 1986 and is based in Gurugram, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Sundrop Brands Limited reported revenue of ₹15.5B in FY2026 versus ₹9.2B in FY2022, a compound +14.1%/yr. Reported net income was ₹201M in FY2026, compounding −6.1%/yr from FY2022.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹15.5B
Latest YoY
+72.7%
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.
+22.3%
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.
+11.7%
Avg. growth/yr (21Y) 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.
+1.8%
Revenue +14.1%/yr
FY22 ₹9.2B
FY23 ₹8.5B
FY24 ₹7.6B
FY25 ₹9.0B
FY26 ₹15.5B
Net income −6.1%/yr
FY22 ₹258M
FY23 ₹151M
FY24 ₹104M
FY25 −₹1.1B
FY26 ₹201M
Character of growth · EPS growth decomposed (2015-2026) −9.8 % p.a.
Revenue per share +1.5 pp

of which total revenue +4.4 pp · buybacks/dilution −2.9 pp

EBIT margin −12.4 pp
Tax rate +0.5 pp
Residual (interest, one-offs) +0.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SUNDROP screens 88% 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). "Sundrop Brands Limited Fair Value". https://www.fairvalue-calculator.com/stock/SUNDROP

Peer Group

Packaged Foods · 651 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 40 · Bottom 25%
Fair Value upside −88% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 1% · Below median
Operating margin (TTM) 6% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.3% · Bottom 25%

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 122.0× · Pricier than 75% of peers
P/B 1.63× · Pricier than median
P/S (TTM) 1.56× · Pricier than median
P/FCF 2.2× · Pricier than median
EV/EBITDA 40.1× · 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 25
FUTURE 3 · sector 20
PAST 6 · sector 28
HEALTH 0 · sector 96
DIVIDEND 6 · 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 13, 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 Sundrop Brands Limited 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 Sundrop Brands Limited (SUNDROP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹80.31 versus a price of ₹651.40, about −88% (overvalued).
What is the fair value of SUNDROP?
Our model-based fair value for Sundrop Brands Limited is ₹80.31 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹651.40.
What is the quality score of SUNDROP?
Sundrop Brands Limited has a Quality Score of 40/100. 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 Sundrop Brands Limited (SUNDROP)?
Sundrop Brands Limited reported trailing-twelve-month revenue of about ₹15.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SUNDROP?
The net profit margin of Sundrop Brands Limited is about 1.3%, meaning it keeps roughly 1.3% 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.

14 days Pro free · no card

Track Sundrop Brands 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.