₹24.24
Above FV▼ -58.9% against the close used
Model range ₹1.27 – ₹45.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹1.27Fair value₹24.24Bull₹45.34
FairClose
52-week traded range
52W low ₹18.9552W high ₹59.75
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vilin Bio Med Limited closed at ₹58.95, 143.2% above the consensus fair value of ₹24.24 drawn from 9 valuation models.
Financial DNA score 33/100 — Weak. P/E of 46.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹15.90
-73.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹23.02
-61.0%
√(22.5 × EPS × BVPS)
EPS=1.27, BVPS=18.54 · outside Graham range (P/E 46.6, P/B 3.2) — asset-light, treat as a rough floor
Graham Formula
₹12.38
-79.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹45.34
-23.1%
EPS × 35.7x (sector P/E)
EPS=1.27, Sector P/E=35.7x
Peter Lynch (PEG)
₹1.27
-97.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1.27, g=1%
EV/EBITDA
₹20.63
-65.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=30M
Book Value (P/B)
₹11.94
-79.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.54, ROE=7.5%, g=3%, r=10%
Reverse DCF
₹58.95
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.5% | Historical: 1%
Margin of Safety
₹18.12
-69.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24.16, 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.