₹17.90
Above FV▼ -50.0% against the close used
Model range ₹2.23 – ₹27.72
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹2.23Fair value₹17.90Bull₹27.72
FairClose
52-week traded range
52W low ₹29.0152W high ₹47.87
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Vineet Laboratories Ltd closed at ₹35.79, 99.9% above the consensus fair value of ₹17.90 drawn from 7 valuation models.
Financial DNA score 20/100 — Weak. P/E of 64.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹10.87
-69.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹17.30
-51.7%
√(22.5 × EPS × BVPS)
EPS=0.58, BVPS=22.94 · outside Graham range (P/E 64, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₹20.71
-42.1%
EPS × 35.7x (sector P/E)
EPS=0.58, Sector P/E=35.7x
EV/EBITDA
₹27.72
-22.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=100M
Book Value (P/B)
₹2.23
-93.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.94, ROE=3.7%, g=3%, r=10%
Reverse DCF
₹35.79
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.4% | Historical: 0%
Margin of Safety
₹12.22
-65.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16.29, 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.