₹247.69
Below FV▲ +55.8% against the close used
Model range ₹124.83 – ₹385.06
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹124.83Fair value₹247.69Bull₹385.06
FairClose
52-week traded range
52W low ₹150.0052W high ₹298.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Vaidya Sane Ayur Lab Ltd closed at ₹158.95, 35.8% below the consensus fair value of ₹247.69 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹169.71
+6.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹126.53
-20.4%
√(22.5 × EPS × BVPS)
EPS=8.55, BVPS=83.22 · outside Graham range (P/E 18.6, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹385.06
+142.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹322.34
+102.8%
EPS × 37.7x (sector P/E)
EPS=8.55, Sector P/E=37.7x
Peter Lynch (PEG)
₹196.65
+23.7%
EPS × Growth% (PEG = 1 is fair)
EPS=8.55, g=23%
EV/EBITDA
₹354.80
+123.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=210M
Book Value (P/B)
₹124.83
-21.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=83.22, ROE=12%, g=6%, r=10%
Reverse DCF
₹158.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 23%
Margin of Safety
₹188.18
+18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=250.91, 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.