Medplus Health Serv Ltd

MEDPLUS NSE Consumer Discretionary Pharmacy Retail
Microcap 250
₹660.15
+0.32%
Delayed · cached 15 min

Fair value analysis

MEDPLUS
Medplus Health Serv Ltd
Consumer DiscretionaryPharmacy Retail
₹658.05
Close used for this calculation
₹726.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability17/25
Returns12/25
Balance Sheet14/25
Efficiency8/25
Growth17/25
Good
Quality radar
51Prof.17/25Ret.12/25Eff.8/25B.Sht14/25Growth17/25

Consensus fair value

₹726.64
Near FV
▲ +10.4% against the close used
Model range ₹220.40 – ₹1,212.55
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₹220.40Fair value₹726.64Bull₹1,212.55
FairClose
52-week traded range
52W low ₹649.3052W high ₹953.90

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

Valuation summary

Trading close to the consensus fair value

Medplus Health Serv Ltd closed at ₹658.05, 9.4% below the consensus fair value of ₹726.64 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 37.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹614.30
-6.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹254.60
-61.3%
√(22.5 × EPS × BVPS)
EPS=18.3, BVPS=157.43 · outside Graham range (P/E 37.7, P/B 4.2) — asset-light, treat as a rough floor
Graham Formula
₹824.15
+25.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹904.94
+37.5%
EPS × 49.45x (sector P/E)
EPS=18.3, Sector P/E=49.45x
Peter Lynch (PEG)
₹457.50
-30.5%
EPS × Growth% (PEG = 1 is fair)
EPS=18.3, g=25%
EV/EBITDA
₹1,212.55
+84.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.91B
Book Value (P/B)
₹220.40
-66.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=157.43, ROE=11.6%, g=6%, r=10%
Reverse DCF
₹658.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.1% | Historical: 25%
Margin of Safety
₹487.12
-26.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=649.5, 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.