Medico Remedies Limited

MEDICO NSE Healthcare Pharmaceuticals
₹37.05
+4.60%
Delayed · cached 15 min

Fair value analysis

MEDICO
Medico Remedies Limited
HealthcarePharmaceuticals
₹35.42
Close used for this calculation
₹46.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability19/25
Returns11/25
Balance Sheet19/25
Efficiency10/25
Growth20/25
Good
Quality radar
59Prof.19/25Ret.11/25Eff.10/25B.Sht19/25Growth20/25

Consensus fair value

₹46.41
Below FV
▲ +31.0% against the close used
Model range ₹2.29 – ₹71.16
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₹2.29Fair value₹46.41Bull₹71.16
FairClose
52-week traded range
52W low ₹32.7652W high ₹54.24

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

Valuation summary

Trading below the consensus fair value

Medico Remedies Limited closed at ₹35.42, 23.7% below the consensus fair value of ₹46.41 drawn from 8 valuation models.

Financial DNA score 59/100 — Good. P/E of 22.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹2.29
-93.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹71.16
+100.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹56.41
+59.2%
EPS × 35.7x (sector P/E)
EPS=1.58, Sector P/E=35.7x
Peter Lynch (PEG)
₹34.76
-1.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.58, g=22%
EV/EBITDA
₹39.34
+11.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200M
Book Value (P/B)
₹29.90
-15.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.2, ROE=19%, g=6%, r=10%
Reverse DCF
₹35.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 22%
Margin of Safety
₹32.47
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.29, 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.