Varun Beverages Fair Value

Average Fair Value
₹278.45
Current Market Price: ₹539.45
-48.38% Price Difference

Varun Beverages (VBL) average fair value is ₹278.45 across 7 valuation models — P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF), vs a current market price of ₹539.45 (-48.38%), fair value range ₹3.27–₹950.54. For live price and a broader fundamental view, visit VBL stock price BSE.

Fair Value Analysis Export

VBL Fair Value vs Current Price — Valuation Summary

VBL average fair value, fair value range, price gap and valuation status across 7 models: P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF). Examine VBL quarterly performance for recent quarterly revenue, profit and EPS trends.

Average Fair Value
₹278.45
Current Market Price
₹539.45
Price Difference
₹-261.0
Percentage Difference
-48.38%
Fair Value Range
₹3.27 - ₹950.54
Methods Used
7
Analysis based on 7 valuation methods: P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF)

P/E Based Valuation

Current EPS ₹2.58
Sector Avg P/E 11.7
Historical Avg P/E N/A
Average Fair Value
₹40.16

P/B Based Valuation

Book Value/Share ₹292.03
Sector Avg P/B 5.01
Historical Avg P/B N/A
Average Fair Value
₹950.54

Dividend Discount Model

Current Dividend ₹1.5
Growth Rate -24.61%
Required Return 10.0%
Fair Value
₹3.27

Price-to-Sales Valuation

Revenue/Share ₹20.95
Sector Avg P/S 3.0
Fair Value
₹62.86

Asset-Based Valuation

Book Value/Share ₹292.03
Liquidation Value/Share ₹264.73
Fair Value
₹292.03

Benjamin Graham Number

Current EPS ₹2.58
Book Value/Share ₹292.03
Graham Multiplier 22.5
Current P/E 53.27
Graham Criteria 0/3
Graham Number
₹130.2

Discounted Cash Flow (DCF)

Current FCF ₹3509.0 Cr
FCF Growth Rate 29.94%
Discount Rate 10.0%
Terminal Growth 3.0%
Enterprise Value ₹148471.83 Cr
DCF Fair Value
₹470.06

VBL Fair Value Analysis — Data Sources & Coverage

Varun Beverages financial data sources, valuation methods applied and sector benchmarks used — 2026 financial year. See Varun Beverages P/B valuation to compare market price against book value per share.

Methods Used
7
Data Year
2026
Sector
Beverages

Available Data Sources: Financial statements, dividend history, balance sheet data , sector comparisons.

Data Currency: Financial data is from the current year (2026).

VBL vs Beverages Sector Peers — P/E, P/B & Market Cap

Varun Beverages P/E ratio, P/B ratio and market capitalisation vs Beverages sector peers — relative valuation comparison.

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
United Breweries UBL 88.87 8.12 ₹36,165
Radico Khaitan RADICO 76.62 13.97 ₹46,854
Comfort Intech COMFINTE -94.78 1.42 ₹250
Winsome Breweries WINSOMBR -463.0 1.85 ₹63
Globus Spirits GLOBUSSPR 29.79 2.48 ₹2,626

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.