Sai Life Sciences Limited

SAILIFE NSE Healthcare Pharmaceuticals
Nifty 500 Smallcap 50 Smallcap 100 Smallcap 250
₹1,585.00
-0.38%
Delayed · cached 15 min

Fair value analysis

SAILIFE
Sai Life Sciences Limited
Healthcare›Pharmaceuticals
₹1,591.10
Close used for this calculation
₹503.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability23/25
Returns8/25
Balance Sheet11/25
Efficiency6/25
Growth12/25
Average
Quality radar
48Prof.23/25Ret.8/25Eff.6/25B.Sht11/25Growth12/25

Consensus fair value

₹503.26
Above FV
▼ -68.4% against the close used
Model range ₹213.86 – ₹742.19
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₹213.86Fair value₹503.26Bull₹742.19
FairClose
52-week traded range
52W low ₹795.0052W high ₹1,675.40

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

Valuation summary

Trading above the consensus fair value

Sai Life Sciences Limited closed at ₹1,591.10, 216.2% above the consensus fair value of ₹503.26 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 91.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹327.11
-79.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹213.86
-86.6%
√(22.5 × EPS × BVPS)
EPS=16.48, BVPS=123.34 · outside Graham range (P/E 91.6, P/B 12.9) — asset-light, treat as a rough floor
Graham Formula
₹742.19
-53.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹588.34
-63.0%
EPS × 35.7x (sector P/E)
EPS=16.48, Sector P/E=35.7x
Peter Lynch (PEG)
₹412.00
-74.1%
EPS × Growth% (PEG = 1 is fair)
EPS=16.48, g=25%
EV/EBITDA
₹667.84
-58.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.01B
Book Value (P/B)
₹289.85
-81.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=123.34, ROE=15.4%, g=6%, r=10%
Reverse DCF
₹1,591.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.6% | Historical: 25%
Margin of Safety
₹350.91
-77.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=467.88, 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.