₹55.82
Above FV▼ -29.8% against the close used
Model range ₹34.81 – ₹124.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹34.81Fair value₹55.82Bull₹124.75
FairClose
52-week traded range
52W low ₹77.4852W high ₹150.72
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Indo Us Biotech Ltd closed at ₹79.54, 42.5% above the consensus fair value of ₹55.82 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 31.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹54.98
-30.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹34.81
-56.2%
√(22.5 × EPS × BVPS)
EPS=2.77, BVPS=19.45 · outside Graham range (P/E 31, P/B 4.1) — asset-light, treat as a rough floor
Graham Formula
₹124.75
+56.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹41.27
-48.1%
EPS × 14.9x (sector P/E)
EPS=2.77, Sector P/E=14.9x
Peter Lynch (PEG)
₹69.25
-12.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2.77, g=25%
EV/EBITDA
₹57.25
-28.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹52.99
-33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.45, ROE=16.9%, g=6%, r=10%
Reverse DCF
₹79.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 25%
Margin of Safety
₹47.96
-39.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=63.95, 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.