EN DE

SUNIL AGRO FOODS LTD.-$ (SUNILAGR) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹257M

SA SUNIL AGRO FOODS LTD.-$ SUNILAGR · BSE
Price₹85.50
Fair Value₹24.49
Upside-71.4%
Quality41/100
Watch SUNIL AGRO FOODS LTD.-$ for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 249% ABOVE our fair value of ₹24.49
!Expensive Growth (revenue 5y +10.4 %/yr)
!Thin margins · 0.3% net margin
!Low debt · negative free cash flow
Expensive Growth (revenue 5y +10.4 %/yr)
Thin margins · 0.3% net margin
Low debt · negative free cash flow
Trails peers (3/13)
Narrow moat 21/100
Evidence: High Range ₹16.48 – ₹30.60 Share as image

Fair value as of: Aug 26, 2026

From 17 valuation models · updated today

Share price +5.6% over the past month.

Below-average quality, and trading another 249% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track SUNIL AGRO FOODS LTD.-$ and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹30.60). The favourable scenario is already priced in.
  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (₹16.48 to ₹30.60) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹259.45 ₹33.76 Fair Value ₹24.49 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 26, 2026.

How to read this chart

60‑month range ₹33.76 – ₹259.45 · fair‑value band ₹16.48 – ₹30.60 · the ₹85.50 price screens above the ₹24.49 fair value. Dashed = 300-day average. As of Aug 26, 2026.

Full chart & analysis →

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

Analysis

SUNIL AGRO FOODS LTD.-$ (SUNILAGR) currently trades at ₹85.50, while our model-based Fair Value estimate is ₹24.49, implying the stock looks roughly 71.4% overvalued today. The Quality Score stands at 41/100 (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, SUNIL AGRO FOODS LTD.-$ generated revenue of ₹2.0B at a net margin of 0.2%. Revenue declined 24.1% year over year. It earns a return on equity of 2.5%. Net debt stands at ₹405M. Fundamentals as of Aug 26, 2026

Our scenario range runs from ₹16.48 (bear case) to ₹30.60 (bull case); at ₹85.50, 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 21% 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 -26% fair-value upside, at -71%, SUNILAGR 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.

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 ₹34.81 ₹32.15 ₹22.64 76
ROIC Compounder ₹91.95 ₹107.54 ₹123.42 72
Gordon GGM ₹3.48 ₹5.83 ₹7.57 70
All 17 models by family
DCF Models
Owner Earnings ₹45.77 ₹61.37 ₹80.11 31
Earnings-Based
Graham-Dodd ₹8.99 ₹24.49 ₹32.11 54
Lynch FV ₹4.83 ₹6.90 ₹8.97 50
PEG = 1.0 ₹4.83 ₹6.90 ₹8.97 46
EPV ₹88.62 ₹99.22 ₹107.82 59
Dividend Discount
Gordon GGM ₹3.48 ₹5.83 ₹7.57 70
DDM Multi-Stage ₹3.48 ₹4.96 ₹6.22 61
Multiples
P/E Multiple ₹20.83 ₹27.77 ₹34.71 63
P/S Multiple ₹16.86 ₹22.48 ₹28.10 58
P/B Multiple ₹16.86 ₹22.48 ₹28.10 55
EV/EBIT ₹175.48 ₹233.88 ₹292.27 53
EV/EBITDA ₹185.48 ₹247.20 ₹308.93 54
EV/Revenue ₹125.33 ₹178.92 ₹232.50 43
Asset-Based
NCAV (Graham) ₹27.17 ₹36.41 ₹54.34 50
Economic Profit
Residual Income ₹34.81 ₹32.15 ₹22.64 76
ROIC Compounder ₹91.95 ₹107.54 ₹123.42 72
Growth Earnings
Growth-Adj P/E ₹16.48 ₹23.54 ₹30.60 68

Widest divergence: DCF Models (₹61.37) versus Dividend Discount (₹4.96). Highest evidence: Residual Income (76).

Notify me when SUNILAGR reaches fair value

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

Key figures & financial health

P/E ratio 64.8
P/S ratio 0.14 TTM
Net margin 0.3% TTM
Return on equity 2.5% TTM
Return on assets 2.8% TTM
Operating margin 2.4% TTM
More key figures
Profitability
EPS (TTM) ₹1.32
Growth
Revenue (TTM) ₹1.9B TTM
Revenue growth (YoY) -21.6% 3y avg -2.3%
EPS growth (YoY) +200%
Balance sheet & cash flow
Free cash flow −₹49.3M FY2026
Net debt ₹405M FY2026

Figures from reported company fundamentals · as of Aug 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 39 · Market factors (momentum, volatility) 45

Profitability 38
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 32
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Sunil Agro Foods Limited manufactures and sells wheat products in India. The company also operates as a dealer in wheat and wheat products. In addition, it offers maida, sooji, atta, bran, and specialty wheat products under the Sunil brand. The company was incorporated in 1988 and is based in Bengaluru, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

SUNIL AGRO FOODS LTD.-$ reported revenue of ₹2.0B in FY2026 versus ₹1.8B in FY2022, a compound +2.6%/yr. Reported net income was ₹4.0M in FY2026, compounding −21.5%/yr from FY2022.

Growth Quality 50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹2.0B
Avg. revenue 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.
+9.1%
Avg. revenue 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.
+10.4%
Avg. revenue growth/yr (12Y) 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.
+6.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+2.2% (2.2 + 0.0)
Revenue +2.6%/yr
FY22 ₹1.8B
FY23 ₹2.1B
FY24 ₹2.3B
FY25 ₹2.3B
FY26 ₹2.0B
Net income −21.5%/yr
FY22 ₹10.5M
FY23 ₹8.9M
FY24 ₹8.8M
FY25 −₹10.9M
FY26 ₹4.0M

SUNILAGR screens 71% overvalued. Compare with Nestlé S.A →

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). "SUNIL AGRO FOODS LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/SUNILAGR

Peer Group

Packaged Foods · 668 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 41 · Bottom 25%
Fair Value upside −71% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 3% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -22% · Bottom 25%
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 64.8× · Pricier than 75% of peers
P/B 1.57× · Pricier than median
P/S (TTM) 0.14× · Cheaper than 75% of peers
EV/EBITDA 4.4× · Cheaper 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 25
FUTURE0 · sector 19
PAST10 · sector 26
HEALTH99 · sector 96
DIVIDEND12 · sector 52

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

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 26, 2026).

Stock Price Fair Value vs Fair Value
Nestlé S.A NESN CHF 79.06 CHF 57.26 -28%
Danone S.A BN €65.48 €48.41 -26%
Nestlé India Limited NESTLEIND ₹1,478 ₹251.94 -83%
The Kraft Heinz Company KHC $24.53 $24.59 +0%
Foshan Haitian Flavouring and Food Company 603288 ¥35.05 ¥21.93 -37%
Inner Mongolia Yili Industrial Group 600887 ¥25.51 ¥32.50 +27%
Yihai Kerry Arawana Holdings 300999 ¥25.28 ¥9.89 -61%
General Mills, Inc GIS $38.18 $28.32 -26%
Wilmar International Limited F34 3.64 SGD 3.89 SGD +7%
McCormick & Company MKCV $55.65 $43.29 -22%

Compare SUNIL AGRO FOODS 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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is SUNIL AGRO FOODS LTD.-$ (SUNILAGR) overvalued or undervalued?
As of Aug 26, 2026, our model estimates a fair value of ₹24.49 versus a price of ₹85.50, about −71% (overvalued).
What is the fair value of SUNILAGR?
Our model-based fair value for SUNIL AGRO FOODS LTD.-$ is ₹24.49 (as of Aug 26, 2026), built from audited fundamentals. The current price: ₹85.50.
What is the quality score of SUNILAGR?
SUNIL AGRO FOODS LTD.-$ has a Quality Score of 41/100. 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 SUNIL AGRO FOODS LTD.-$ (SUNILAGR)?
SUNIL AGRO FOODS LTD.-$ reported trailing-twelve-month revenue of about ₹2.0B (latest available figure, as of Aug 26, 2026).
What is the net profit margin of SUNILAGR?
The net profit margin of SUNIL AGRO FOODS LTD.-$ is about 0.2%, meaning it keeps roughly 0.2% 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 SUNIL AGRO FOODS 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.