₹899.45
Near FV▲ +0.7% against the close used
Model range ₹68.37 – ₹1,413.67
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹68.37Fair value₹899.45Bull₹1,413.67
FairClose
52-week traded range
52W low ₹582.8552W high ₹961.65
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Remus Pharmaceuticals L closed at ₹893.05, 0.7% below the consensus fair value of ₹899.45 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 28.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹68.37
-92.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹462.40
-48.2%
√(22.5 × EPS × BVPS)
EPS=31.39, BVPS=302.73 · outside Graham range (P/E 28, P/B 3) — asset-light, treat as a rough floor
Graham Formula
₹1,413.67
+58.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,120.62
+25.5%
EPS × 35.7x (sector P/E)
EPS=31.39, Sector P/E=35.7x
Peter Lynch (PEG)
₹784.75
-12.1%
EPS × Growth% (PEG = 1 is fair)
EPS=31.39, g=25%
EV/EBITDA
₹906.83
+1.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=600M
Book Value (P/B)
₹469.23
-47.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=302.73, ROE=12.2%, g=6%, r=10%
Reverse DCF
₹893.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 25%
Margin of Safety
₹574.70
-35.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=766.27, 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.