Unihealth Hospitals Ltd
₹121.00
-2.65%
Delayed · cached 15 min
Fair value analysis
UNIHEALTH
Unihealth Hospitals Ltd
₹724.95
Close used for this calculation
₹499.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
₹499.24
Above FV▼ -31.1% against the close used
Model range ₹179.80 – ₹843.88
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₹179.80Fair value₹499.24Bull₹843.88
FairClose
52-week traded range
52W low ₹151.9052W high ₹807.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Unihealth Hospitals Ltd closed at ₹724.95, 45.2% above the consensus fair value of ₹499.24 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 44.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹308.31
-57.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹179.80
-75.2%
√(22.5 × EPS × BVPS)
EPS=16.45, BVPS=87.34 · outside Graham range (P/E 44.2, P/B 8.3) — asset-light, treat as a rough floor
P/E Fair Value
₹843.88
+16.4%
EPS × 51.3x (sector P/E)
EPS=16.45, Sector P/E=51.3x
EV/EBITDA
₹388.73
-46.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=640M
Book Value (P/B)
₹230.84
-68.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87.34, ROE=21.5%, g=3%, r=10%
Reverse DCF
₹724.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.8% | Historical: 0%
Margin of Safety
₹333.00
-54.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=444, 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.