₹879.22
Above FV▼ -49.7% against the close used
Model range ₹230.68 – ₹1,395.82
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹230.68Fair value₹879.22Bull₹1,395.82
FairClose
52-week traded range
52W low ₹1,191.1052W high ₹2,065.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Poly Medicure Limited closed at ₹1,747.70, 98.8% above the consensus fair value of ₹879.22 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 55.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹630.80
-63.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹467.42
-73.3%
√(22.5 × EPS × BVPS)
EPS=31.78, BVPS=305.54 · outside Graham range (P/E 55.1, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₹1,395.82
-20.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.4%, FD=7%
P/E Fair Value
₹1,198.11
-31.4%
EPS × 37.7x (sector P/E)
EPS=31.78, Sector P/E=37.7x
Peter Lynch (PEG)
₹616.53
-64.7%
EPS × Growth% (PEG = 1 is fair)
EPS=31.78, g=19.4%
EV/EBITDA
₹968.17
-44.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.62B
Book Value (P/B)
₹230.68
-86.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=305.54, ROE=9%, g=6%, r=10%
Reverse DCF
₹1,747.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.8% | Historical: 19.4%
Margin of Safety
₹692.28
-60.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=923.04, 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.