Vivanza Biosciences Intrinsic Value

VIVANZA • Healthcare
Current Stock Price
₹2.19
Primary Intrinsic Value
₹6.57
Market Cap
₹0.9 Cr
+149.8% Upside
Median Value
₹5.47
Value Range
₹4 - ₹7
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

VIVANZA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹6.57 ₹5.26 - ₹7.88 +200.0% EPS: ₹0.56, Sector P/E: 22x
Book Value Method asset ₹5.47 ₹4.92 - ₹6.02 +149.8% Book Value/Share: ₹10.00, P/B: 2.0x
Revenue Multiple Method revenue ₹4.38 ₹3.94 - ₹4.82 +100.0% Revenue/Share: ₹550.00, P/S: 2.0x
EBITDA Multiple Method earnings ₹4.38 ₹3.94 - ₹4.82 +100.0% EBITDA: ₹4.00Cr, EV/EBITDA: 10x
Simple DCF (5Y) dcf ₹5.47 ₹4.38 - ₹6.56 +149.8% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹3.58 ₹3.22 - ₹3.94 +63.5% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹6.57 ₹5.91 - ₹7.23 +200.0% Revenue Growth: 6.0%, Adj P/E: 15.5x
ROE Based Valuation profitability ₹4.38 ₹3.94 - ₹4.82 +100.0% ROE: 100.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹6.57 ₹5.91 - ₹7.23 +200.0% EPS: ₹0.56, BVPS: ₹10.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check VIVANZA share price latest .

Valuation Comparison Chart

VIVANZA Intrinsic Value Analysis

What is the intrinsic value of VIVANZA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vivanza Biosciences (VIVANZA) is ₹5.47 (median value). With the current market price of ₹2.19, this represents a +149.8% variance from our estimated fair value.

The valuation range spans from ₹3.58 to ₹6.57, indicating ₹3.58 - ₹6.57.

Is VIVANZA undervalued or overvalued?

Based on our multi-method analysis, Vivanza Biosciences (VIVANZA) appears to be trading below calculated value by approximately 149.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 4.25 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 100.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 1.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 12.94x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2024 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2023 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2022 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10