₹61.54
Above FV▼ -68.5% against the close used
Model range ₹17.46 – ₹103.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹17.46Fair value₹61.54Bull₹103.58
FairClose
52-week traded range
52W low ₹133.8652W high ₹290.78
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Arvee Laboratories I Ltd closed at ₹195.25, 217.3% above the consensus fair value of ₹61.54 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 49.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹45.65
-76.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹52.33
-73.2%
√(22.5 × EPS × BVPS)
EPS=2.3, BVPS=52.91 · outside Graham range (P/E 49.2, P/B 3.7) — asset-light, treat as a rough floor
Graham Formula
₹103.58
-46.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹68.77
-64.8%
EPS × 29.9x (sector P/E)
EPS=2.3, Sector P/E=29.9x
Peter Lynch (PEG)
₹57.50
-70.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2.3, g=25%
EV/EBITDA
₹69.66
-64.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹17.46
-91.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52.91, ROE=7.3%, g=6%, r=10%
Reverse DCF
₹195.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.8% | Historical: 25%
Margin of Safety
₹50.69
-74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=67.58, 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.