₹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.
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.
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.
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.