Vijaya Diagnostic Cen Ltd

VIJAYA NSE Healthcare Healthcare Service Provider
Nifty 500 Smallcap 250
₹1,502.00
+0.21%
Delayed · cached 15 min

Fair value analysis

VIJAYA
Vijaya Diagnostic Cen Ltd
HealthcareHealthcare Service Provider
₹1,498.80
Close used for this calculation
₹607.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability25/25
Returns8/25
Balance Sheet17/25
Efficiency6/25
Growth12/25
Good
Quality radar
56Prof.25/25Ret.8/25Eff.6/25B.Sht17/25Growth12/25

Consensus fair value

₹607.22
Above FV
▼ -59.5% against the close used
Model range ₹175.00 – ₹757.05
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₹175.00Fair value₹607.22Bull₹757.05
FairClose
52-week traded range
52W low ₹861.4052W high ₹1,518.40

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

Valuation summary

Trading above the consensus fair value

Vijaya Diagnostic Cen Ltd closed at ₹1,498.80, 146.8% above the consensus fair value of ₹607.22 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 82.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹175.00
-88.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹194.99
-87.0%
√(22.5 × EPS × BVPS)
EPS=16.81, BVPS=100.52 · outside Graham range (P/E 82.5, P/B 14.9) — asset-light, treat as a rough floor
Graham Formula
₹757.05
-49.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹706.86
-52.8%
EPS × 42.05x (sector P/E)
EPS=16.81, Sector P/E=42.05x
Peter Lynch (PEG)
₹420.25
-72.0%
EPS × Growth% (PEG = 1 is fair)
EPS=16.81, g=25%
EV/EBITDA
₹707.16
-52.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.29B
Book Value (P/B)
₹309.11
-79.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=100.52, ROE=18.3%, g=6%, r=10%
Reverse DCF
₹1,498.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.5% | Historical: 25%
Margin of Safety
₹343.86
-77.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=458.48, 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.