₹466.74
Above FV▼ -19.2% against the close used
Model range ₹193.14 – ₹646.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹193.14Fair value₹466.74Bull₹646.85
FairClose
52-week traded range
52W low ₹423.5052W high ₹611.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Indegene Limited closed at ₹577.35, 23.7% above the consensus fair value of ₹466.74 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 33.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹498.40
-13.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹224.54
-61.1%
√(22.5 × EPS × BVPS)
EPS=16.65, BVPS=134.58 · outside Graham range (P/E 33.5, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹490.10
-15.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.6%, FD=7%
P/E Fair Value
₹646.85
+12.0%
EPS × 38.85x (sector P/E)
EPS=16.65, Sector P/E=38.85x
Peter Lynch (PEG)
₹193.14
-66.5%
EPS × Growth% (PEG = 1 is fair)
EPS=16.65, g=11.6%
EV/EBITDA
₹481.76
-16.6%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=7.45B
Book Value (P/B)
₹282.62
-51.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=134.58, ROE=14.4%, g=6%, r=10%
Reverse DCF
₹577.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 11.6%
Margin of Safety
₹348.73
-39.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=464.97, 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.