Par Drugs And Chem Ltd

PAR NSE Healthcare Pharmaceuticals
₹140.92
-0.11%
Delayed · cached 15 min

Fair value analysis

PAR
Par Drugs And Chem Ltd
HealthcarePharmaceuticals
₹141.08
Close used for this calculation
₹216.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability15/25
Returns11/25
Balance Sheet11/25
Efficiency16/25
Growth11/25
Good
Quality radar
53Prof.15/25Ret.11/25Eff.16/25B.Sht11/25Growth11/25

Consensus fair value

₹216.40
Below FV
▲ +53.4% against the close used
Model range ₹53.25 – ₹380.21
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₹53.25Fair value₹216.40Bull₹380.21
FairClose
52-week traded range
52W low ₹78.5852W high ₹168.25

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

Valuation summary

Trading below the consensus fair value

Par Drugs And Chem Ltd closed at ₹141.08, 34.8% below the consensus fair value of ₹216.40 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹180.06
+27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
₹155.39
+10.1%
√(22.5 × EPS × BVPS)
EPS=10.65, BVPS=100.77
Graham Formula
₹182.95
+29.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5%, FD=7%
P/E Fair Value
₹380.21
+169.5%
EPS × 35.7x (sector P/E)
EPS=10.65, Sector P/E=35.7x
Peter Lynch (PEG)
₹53.25
-62.3%
EPS × Growth% (PEG = 1 is fair)
EPS=10.65, g=5%
EV/EBITDA
₹214.07
+51.7%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=210M
Book Value (P/B)
₹99.76
-29.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=100.77, ROE=10%, g=5%, r=10%
Reverse DCF
₹141.08
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 5%
Margin of Safety
₹168.49
+19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.65, 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.