₹85.59
Above FV▼ -25.7% against the close used
Model range ₹12.60 – ₹141.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹12.60Fair value₹85.59Bull₹141.29
FairClose
52-week traded range
52W low ₹70.6752W high ₹158.16
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Gaudium Ivf N Women H L closed at ₹115.26, 34.7% above the consensus fair value of ₹85.59 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 37.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹12.60
-89.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹38.27
-66.8%
√(22.5 × EPS × BVPS)
EPS=3.36, BVPS=19.37 · outside Graham range (P/E 37, P/B 6) — asset-light, treat as a rough floor
P/E Fair Value
₹141.29
+22.6%
EPS × 42.05x (sector P/E)
EPS=3.36, Sector P/E=42.05x
EV/EBITDA
₹51.78
-55.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=410M
Book Value (P/B)
₹60.05
-47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.37, ROE=24.7%, g=3%, r=10%
Reverse DCF
₹115.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: 0%
Margin of Safety
₹48.04
-58.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64.05, 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.