EN DE

Valiant Organics Limited (VALIANTORG) Fair Value & Analysis

Basic Materials · IN · Market cap ₹7.8B

VO Valiant Organics Limited VALIANTORG · NSE
Price₹308.30
Fair Value₹201.54
Upside-34.6%
Quality56/100
Watch Valiant Organics Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 4.5% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Narrow moat 29/100
Evidence: High Range ₹160.10 – ₹251.92 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price +13.4% over the past month.

A solid business, but screening 35% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹251.92). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,772 ₹197.64 Fair Value ₹201.54 Apr 2021 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

60‑month range ₹197.64 – ₹1,772 · fair‑value band ₹160.10 – ₹251.92 · the ₹308.30 price screens above the ₹201.54 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Valiant Organics Limited (VALIANTORG) currently trades at ₹308.30, while our model-based Fair Value estimate is ₹201.54, implying the stock looks roughly 34.6% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials 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, Valiant Organics Limited generated revenue of ₹7.4B at a net margin of 4.5%. Revenue grew 6.9% year over year. It earns a return on equity of 4.5%. Net debt stands at ₹2.5B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹160.10 (bear case) to ₹251.92 (bull case); at ₹308.30, 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 29% below its 52-week high and 58% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -60% fair-value upside, at -35%, VALIANTORG screens cheaper 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
Growth DCF ₹205.33 ₹402.72 ₹768.09 80
Residual Income ₹201.16 ₹200.00 ₹181.24 76
Rev-Margin DCF ₹167.63 ₹341.07 ₹600.88 74
All 26 models by family
DCF Models
FCF DCF ₹216.95 ₹365.69 ₹785.00 38
Owner Earnings ₹189.97 ₹442.92 ₹954.44 31
5Y Revenue Exit ₹167.63 ₹318.22 ₹611.31 39
5Y EBITDA Exit ₹213.90 ₹417.97 ₹791.73 41
5Y P/E Exit ₹155.23 ₹320.84 ₹531.26 38
10Y Revenue Exit ₹175.50 ₹365.37 ₹580.57 36
10Y EBITDA Exit ₹213.64 ₹451.61 ₹885.03 37
10Y P/E Exit ₹173.16 ₹342.26 ₹625.70 35
Earnings-Based
Graham-Dodd ₹80.62 ₹562.20 ₹788.97 54
Lynch FV ₹169.38 ₹241.97 ₹314.56 50
PEG = 1.0 ₹169.38 ₹241.97 ₹314.56 46
EPV ₹111.39 ₹131.82 ₹149.45 59
Dividend Discount
Gordon GGM ₹38.28 ₹76.28 ₹115.50 70
DDM Multi-Stage ₹38.28 ₹65.92 ₹80.51 61
Multiples
P/E Multiple ₹151.15 ₹201.54 ₹251.92 63
P/S Multiple ₹151.15 ₹201.54 ₹251.92 58
P/B Multiple ₹151.15 ₹201.54 ₹251.92 55
EV/EBIT ₹164.06 ₹224.75 ₹285.44 53
EV/EBITDA ₹217.88 ₹296.52 ₹375.15 54
EV/Revenue ₹139.78 ₹207.41 ₹275.03 43
Asset-Based
NCAV (Graham) ₹135.44 ₹181.48 ₹270.87 50
Growth DCF
Growth DCF ₹205.33 ₹402.72 ₹768.09 80
Rev-Margin DCF ₹167.63 ₹341.07 ₹600.88 74
Economic Profit
Residual Income ₹201.16 ₹200.00 ₹181.24 76
ROIC Compounder ₹111.39 ₹131.82 ₹149.45 72
Growth Earnings
Growth-Adj P/E ₹211.58 ₹302.26 ₹392.93 68

Widest divergence: DCF Models (₹365.37) versus Dividend Discount (₹65.92). Highest evidence: Growth DCF (80).

Notify me when VALIANTORG reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹7.4B
Revenue growth (YoY) +6.9%
Net margin 4.5%
Return on equity 4.5%
Free cash flow ₹439M FY2026
P/E ratio 26.0
More key figures
Operating margin 7.5%
EPS (TTM) ₹11.87
EPS growth (YoY) +269%
Net debt ₹2.5B FY2026

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 43

Profitability 32
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 74
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

Valiant Organics Limited, a chemical manufacturing company, manufactures and markets specialty chemicals in India and internationally.

Full company description

Valiant Organics Limited, a chemical manufacturing company, manufactures and markets specialty chemicals in India and internationally. The company offers para chloro phenol; ortho chloro phenol; 2,4 di chloro phenol; 2,4,6 tri chloro phenol; n-isopropyl para chloro aniline; meta chloro aniline; para flouro aniline; 4-flouro-N-isopropylaniline; 2,4-dichlorophenoxyacetic acid; para nitro aniline; ortho chloro para nitro aniline; ortho anisidine; para anisidine; ortho toluidine 5 sulfonic acid; 6 acetyl oapsa; ortho nitro aniline para sulphonic acid; ortho amino phenol; 4B and 2B acid; 2,6 di chloro phenol; and para"amino phenol. It also provides IPPCA, OA/PA acetanilide, OT5SA, ortho nitro anisole, and para nitro anisole. The company's products are primarily used as intermediates in agro chemicals, dyes, pigments, pharmaceuticals, cosmetics, specialty chemicals, polymers, and veterinary drugs. It exports its products to Asia, Europe, and the United States. Valiant Organics Limited was incorporated in 1984 and is headquartered in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Valiant Organics Limited reported revenue of ₹7.4B in FY2026 versus ₹11.5B in FY2022, a compound −10.5%/yr. Reported net income was ₹332M in FY2026, compounding −26.4%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹7.4B
Latest YoY
+2.8%
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.
−11.1%
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.
−0.4%
Avg. growth/yr (14Y) 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.
+24.9%
Revenue −10.5%/yr
FY22 ₹11.5B
FY23 ₹10.5B
FY24 ₹7.2B
FY25 ₹7.2B
FY26 ₹7.4B
Net income −26.4%/yr
FY22 ₹1.1B
FY23 ₹881M
FY24 −₹83.9M
FY25 −₹37.4M
FY26 ₹332M

VALIANTORG screens 35% overvalued. Compare with BASF SE →

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). "Valiant Organics Limited Fair Value". https://www.fairvalue-calculator.com/stock/VALIANTORG

Peer Group

Chemicals · 332 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 56 · Above median
Fair Value upside −35% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth 7% · Above median
Dividend yield (TTM) 1.6% · Below median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 26.0× · Cheaper than median
P/B 1.03× · Cheaper than median
P/S (TTM) 1.06× · Cheaper than median
P/FCF 0.2× · Cheaper than median
EV/EBITDA 9.4× · Cheaper than median

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 0
FUTURE 35 · sector 20
PAST 18 · sector 20
HEALTH 97 · sector 94
DIVIDEND 31 · sector 33

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 467.04 MXN -55%
PT Barito Pacific Tbk, BRPT 1,950 IDR 1,608 IDR -18%
LG Chem, Ltd 051910 275,500 KRW 587,755 KRW +113%
SRF Limited 503806 ₹2,609 ₹749.17 -71%
542812 542812 ₹4,709 ₹791.05 -83%
Navin Fluorine International Limited NAVINFLUOR ₹8,357 ₹2,146 -74%
523642 523642 ₹2,484 ₹1,745 -30%
506285 506285 ₹4,048 ₹1,589 -61%
Kansai Nerolac Paints Limited 500165 ₹209.25 ₹80.51 -62%
Deepak Nitrite Limited DEEPAKNTR ₹1,718 ₹679.17 -60%

Compare Valiant Organics Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Valiant Organics Limited (VALIANTORG) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹201.54 versus a price of ₹308.30, about −35% (overvalued).
What is the fair value of VALIANTORG?
Our model-based fair value for Valiant Organics Limited is ₹201.54 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹308.30.
What is the quality score of VALIANTORG?
Valiant Organics Limited has a Quality Score of 56/100. 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 Valiant Organics Limited (VALIANTORG)?
Valiant Organics Limited reported trailing-twelve-month revenue of about ₹7.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VALIANTORG?
The net profit margin of Valiant Organics Limited is about 4.5%, meaning it keeps roughly 4.5% 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 Valiant Organics 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.