Vivo Bio Tech Intrinsic Value

VIVOBIOT • Healthcare
Current Stock Price
₹26.35
Primary Intrinsic Value
₹39.60
Market Cap
₹44.8 Cr
+63.6% Upside
Median Value
₹43.11
Value Range
₹12 - ₹66
Assessment
Trading Below Calculated Value
Safety Margin
38.9%

VIVOBIOT Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹39.60 ₹31.68 - ₹47.52 +50.3% EPS: ₹1.80, Sector P/E: 22x
Book Value Method asset ₹65.88 ₹59.29 - ₹72.47 +150.0% Book Value/Share: ₹45.88, P/B: 2.0x
Revenue Multiple Method revenue ₹52.70 ₹47.43 - ₹57.97 +100.0% Revenue/Share: ₹30.59, P/S: 2.0x
EBITDA Multiple Method earnings ₹52.70 ₹47.43 - ₹57.97 +100.0% EBITDA: ₹24.00Cr, EV/EBITDA: 10x
Simple DCF (5Y) dcf ₹65.53 ₹52.42 - ₹78.64 +148.7% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹11.52 ₹10.37 - ₹12.67 -56.3% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹27.81 ₹25.03 - ₹30.59 +5.5% Revenue Growth: 6.0%, Adj P/E: 15.5x
ROE Based Valuation profitability ₹23.53 ₹21.18 - ₹25.88 -10.7% ROE: 5.1%, P/E Multiple: 10x
Graham Defensive Method conservative ₹43.11 ₹38.80 - ₹47.42 +63.6% EPS: ₹1.80, BVPS: ₹45.88
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

VIVOBIOT Intrinsic Value Analysis

What is the intrinsic value of VIVOBIOT?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vivo Bio Tech (VIVOBIOT) is ₹43.11 (median value). With the current market price of ₹26.35, this represents a +63.6% variance from our estimated fair value.

The valuation range spans from ₹11.52 to ₹65.88, indicating ₹11.52 - ₹65.88.

Is VIVOBIOT undervalued or overvalued?

Based on our multi-method analysis, Vivo Bio Tech (VIVOBIOT) appears to be trading below calculated value by approximately 63.6%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 1.11 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Return on Equity 5.1% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 41.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.36x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹12 Cr ₹4 Cr Positive Free Cash Flow 7/10
March 2024 ₹16 Cr ₹12 Cr Positive Free Cash Flow 8/10
March 2023 ₹15 Cr ₹13 Cr Positive Free Cash Flow 8/10
March 2022 ₹17 Cr ₹-9 Cr Positive Operating Cash Flow 6/10
March 2021 ₹14 Cr ₹3 Cr Positive Free Cash Flow 7/10