₹1,602.47
Near FV▲ +11.0% against the close used
Model range ₹634.54 – ₹3,074.59
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹634.54Fair value₹1,602.47Bull₹3,074.59
FairClose
52-week traded range
52W low ₹1,143.8052W high ₹1,523.50
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
3B Blackbio Dx Ltd. closed at ₹1,443.30, 9.9% below the consensus fair value of ₹1,602.47 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 22.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹634.54
-56.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹747.29
-48.2%
√(22.5 × EPS × BVPS)
EPS=68.27, BVPS=363.55 · outside Graham range (P/E 22, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹3,074.59
+113.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹2,870.75
+98.9%
EPS × 42.05x (sector P/E)
EPS=68.27, Sector P/E=42.05x
Peter Lynch (PEG)
₹1,706.75
+18.3%
EPS × Growth% (PEG = 1 is fair)
EPS=68.27, g=25%
EV/EBITDA
₹1,317.80
-8.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=620M
Book Value (P/B)
₹1,254.25
-13.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=363.55, ROE=19.8%, g=6%, r=10%
Reverse DCF
₹1,443.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 25%
Margin of Safety
₹1,373.84
-4.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1831.79, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.