Indraprastha Medical Corp

INDRAMEDCO NSE Healthcare Hospital
₹355.00
-1.39%
Delayed · cached 15 min

Fair value analysis

INDRAMEDCO
Indraprastha Medical Corp
HealthcareHospital
₹360.00
Close used for this calculation
₹549.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns17/25
Balance Sheet21/25
Efficiency14/25
Growth23/25
Strong
Quality radar
73Prof.21/25Ret.17/25Eff.14/25B.Sht21/25Growth23/25

Consensus fair value

₹549.48
Below FV
▲ +52.6% against the close used
Model range ₹194.47 – ₹1,027.54
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹194.47Fair value₹549.48Bull₹1,027.54
FairClose
52-week traded range
52W low ₹349.5052W high ₹622.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Indraprastha Medical Corp closed at ₹360.00, 34.5% below the consensus fair value of ₹549.48 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 17.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹237.16
-34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹194.47
-46.0%
√(22.5 × EPS × BVPS)
EPS=20.03, BVPS=83.92 · outside Graham range (P/E 17.3, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹902.07
+150.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,027.54
+185.4%
EPS × 51.3x (sector P/E)
EPS=20.03, Sector P/E=51.3x
Peter Lynch (PEG)
₹500.75
+39.1%
EPS × Growth% (PEG = 1 is fair)
EPS=20.03, g=25%
EV/EBITDA
₹615.23
+70.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.11B
Dividend Discount (DDM)
₹219.67
-39.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.07, r=10%, g=8%
Book Value (P/B)
₹448.95
+24.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=83.92, ROE=27.4%, g=6%, r=10%
Reverse DCF
₹360.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 25%
Margin of Safety
₹442.73
+23.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=590.31, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.