NSE · India · Drug Manufacturers - Specialty & Generic

Divi's Laboratories Limited DIVISLAB.NS

Price ₹9,780Mkt cap 2,59,628 croreReports in INRData 1 Nov 2026

Value estimate · 50% DCF, 50% peers₹2,740-72.0%-72.0% vs ₹9,780Far from the price (28% of it): odd data or inputs that don't fit the company are the usual cause. Check the warnings and the company data before relying on it.

DCF (base)₹2,048-79.1% vs price · WACC 11.2%

Peers₹3,4396 peers · median EV/EBITDA 17.7x

Price implies72.1%revenue growth a year; your case 14.4%

Chance worth more0%of 2,000 simulated outcomes

Scenario

drives the result

Scenario probabilities (%)

BearBaseBull

Use the probability-weighted DCF instead of the live scenario

Forecast drivers

Base case, %

Driver	FY27E	FY28E	FY29E	FY30E	FY31E
Revenue growthFY23–FY26 avg 11.2%
EBIT marginFY23–FY26 avg 26.5%
Tax rateFY23–FY26 avg 24.5%
D&A % of revenueFY23–FY26 avg 4.5%
Capex % of revenueFY23–FY26 avg 14.6%
Working capital % of revenue changeFY23–FY26 avg 17.0%

Consensus revenue growth (28 analysts): 19.5% this fiscal year, 19.2% next (Yahoo Finance). The base case fades to 7.0% by year five; bear and bull sit 3 points of growth and 1.5 points of margin either side.

Discount rate

WACC build

INR 10-year government bond yield (%)India 10-year government bond, 21 Oct 2026 (World Government Bonds; Trading Economics 7.44%)

Less: country default spread (%)Damodaran; the Indian bond yield carries some default risk

Beta2 years, weekly vs Nifty 50: 0.79 (R² 0.18)

Equity risk premium (%)Damodaran, July 2026 update

Pre-tax cost of debt (%)starter: bond yield + 1.5 points

Terminal growth g (%)must stay below WACC

Risk-free rate: 5.69%
Cost of equity: 11.15%
Weight of equity: 100.0%
After-tax cost of debt: 6.72%
WACC: 11.15%

Result rules

set before you look

DCF weight (%)peers get 50%

Share price (INR)Yahoo, 30 Oct 2026 (delayed)

In plain English

The model's numbers as sentences. Every figure comes from the live data and your inputs, so the story changes when you change an input.

Priced for more growth than it has delivered

Caution
At today's price of ₹9,780, the market is pricing in revenue growth of about 72.1% a year for FY27E–FY31E, holding the rest of your base case. Divi's Laboratories Limited's revenue grew 11.0% a year between FY23 and FY26, so the price asks for more than it has delivered.
Caution
Your base case assumes 14.4% revenue growth a year on average, less than the price implies, and values the shares at ₹2,048, 79% below today's price.
Caution
If your base case comes true, the whole business would return about 6.3% a year at today's price, 4.9 percentage points less than the 11.2% a year the model requires (the WACC).
Caution
About 91% of today's price pays for future growth. The other 9%, ₹851.24 a share, is what FY26 operating profit after tax is worth if it never grows.
Caution
Across 2,000 simulated futures around your base case, the middle 80% of values runs from ₹1,636 to ₹2,679 a share, and 0% of them are worth more than today's price.
Favourable
Business health grade A (94 out of 100): passes most quality and accounting screens, with 5 strengths and no red flags.

Educational, not investment advice. “Favourable” means the numbers lean in today's price's favour; “Caution” means the price asks a lot of the future.

Football field

Every valuation range side by side, against today's price and the value estimate. Per share, in INR.

Show as table

Range	Low	Mid	High
DCF scenarios (bear to bull)	₹1,727	₹2,048	₹2,450
DCF sensitivity (WACC and g ±1 point)	₹1,584	₹2,048	₹2,957
Monte Carlo (middle 80% of 2,000 runs)	₹1,636	₹2,054	₹2,679
EV/EBITDA comps (25th to 75th percentile)	₹2,114	₹2,771	₹3,470
P/E comps (25th to 75th percentile)	₹3,147	₹4,106	₹4,273
Analyst targets (29 analysts, low to high)	₹6,336	₹8,612	₹11,700
52-week share price (trading range)	₹5,648	–	₹9,865

Business health

Is this a good, honest business, not just a cheap one? Published screens on the reported annual accounts (FY23–FY26), plus plain ratios. Screens, not verdicts: read the accounts before relying on any of them.

GradeA94 / 100

Grade A (94/100): passes most quality and accounting screens, with 5 strengths and no red flags.

Piotroski F-score8 / 9nine tests of strength

Altman Z''11.84Safe zone · safe above 2.60

Beneish M-score−2.52No flag · cut-off −1.78

Red flags none

None of the checks raised a red flag.

Strengths 5

Strong fundamentals: Piotroski F-score is 8 of 9 for FY26.
Profit is backed by cash: operations produced 99% of reported profit over 4 years.
Comfortable balance sheet: Altman Z'' is 11.84, in the safe zone (above 2.60).
High return on capital: ROCE was 16.6% in FY26.
High return for shareholders: ROE was 16.2% in FY26.

Cash conversion Good99%Operating cash flow ÷ net profit, FY23–FY26. 90% or more means profit is backed by cash.

Return on capital (ROCE) Good16.6%EBIT ÷ (total assets − current liabilities), FY26. 15% or more is strong.

Return on equity Good16.2%Net profit ÷ average shareholders' equity, FY26. 15% or more is strong.

Interest cover Good>100xEBIT ÷ interest cost, FY26. 5x or more is comfortable; below 2x is risky.

Net debt ÷ EBITDA GoodNet cashCash exceeds borrowings (including leases) by ₹3,229 crore.

Receivable days Fair104 daysReceivables ÷ revenue × 365. Up from 85 days in FY23; a rise of more than 20 days is a warning.

Share count change Good0.0% a yearWeighted diluted shares, a year, FY23–FY26. Above 2% a year is heavy dilution; shares issued for mergers count too.

Paid out to shareholders Info38.9%Dividends and buybacks ÷ net profit, FY23–FY26. Neither high nor low is good on its own: it depends on how well the company could reinvest.

Stock-based pay n/a–Stock-based compensation not reported.

Years of revenue growth Good3 of 3Years in which revenue beat the year before, FY23–FY26.

EBIT margin trend Good+2.0 ptsFrom 26.4% in FY23 to 28.4% in FY26.

Piotroski's tests, one by one (8 passed of 9)

PASS
Made a profit Return on assets 15.2% in FY26
A company that loses money on its assets is using up its owners' capital.
PASS
Operations brought in cash Operating cash flow ₹2,738 crore in FY26
Profit has to arrive as cash in the end, and cash flow is harder to dress up than profit.
PASS
Return on assets improved 15.2% vs FY25's 14.2%
Rising profitability is one of the clearest signs a business is getting stronger.
PASS
Cash from operations beat profit Cash ₹2,738 crore vs profit ₹2,568 crore
When cash lags profit, earnings may rest on generous accounting or customers who pay late.
PASS
Long-term debt fell relative to assets Almost no long-term debt in either year
More debt leaves less room for error when business slows.
FAIL
Short-term liquidity improved Current ratio 5.43 vs FY25's 6.94
More short-term assets per rupee of bills due within a year means less risk of a cash squeeze.
PASS
No new shares issued Diluted shares 0.0% vs FY25
Issuing shares shrinks each owner's slice and can mean the company could not fund itself.
PASS
Gross margin improved Gross margin 59.1% vs FY25's 58.5%
A higher gross margin points to pricing power or falling costs.
PASS
Assets worked harder (turnover up) Revenue ÷ assets 0.62x vs FY25's 0.60x
More sales from the same assets means the business uses its capital better.

F-score by year: FY24 4/9 · FY25 7/9

How the Altman and Beneish scores are built

Altman Z'' = 11.84 (safe)
Ratio	Value	Weight	Adds
Working capital ÷ total assets	0.452	6.56	2.96
Retained earnings ÷ total assets	0.767	3.26	2.50
Operating profit (EBIT) ÷ total assets	0.149	6.72	1.00
Book equity ÷ total liabilities	5.123	1.05	5.38

FY26 figures. Safe above 2.60, grey zone 1.10 to 2.60, distress below 1.10.

Z'' by year: FY23 15.17 · FY24 14.34 · FY25 14.95

Beneish M = -2.52
Index	Value	Manipulators	Others
Receivables growing faster than sales (DSRI)	0.973	1.465	1.031
Gross margin slipping (GMI)	0.989	1.193	1.014
More hard-to-value assets (AQI)	0.928	1.254	1.039
Sales growth (SGI)	1.123	1.607	1.134
Depreciation slowing (DEPI)	1.129	1.077	1.001
Overheads vs sales (SGAI)	1.008	1.041	1.054
Profit not backed by cash, ÷ assets (TATA)	-0.008	0.031	0.018
Leverage rising (LVGI)	1.190	1.111	1.037

FY26 against FY25. Above −1.78 the pattern resembles companies later found to have manipulated earnings; some analysts use a stricter −2.22.

How to read this

Piotroski F-score (Joseph Piotroski, 2000): nine pass-or-fail tests of profitability, debt, liquidity and efficiency, each comparing the latest year with the one before. 7 or more is strong; 3 or fewer is weak.

Altman Z'' (Edward Altman, 1995, the version for non-manufacturers and emerging markets): combines working capital, retained earnings, operating profit and book equity relative to the balance sheet. Above 2.60 is the safe zone, below 1.10 the distress zone.

Beneish M-score (Messod Beneish, 1999): eight ratios that, in his study, separated companies later found to have manipulated earnings. Above −1.78 resembles that pattern. It is a prompt to read the notes to the accounts, not an accusation.

Grade: a 0 to 100 blend (Piotroski 40%, Altman 20%, Beneish 15%, the ratios 25%, re-weighted when a part is missing): A from 80, B from 65, C from 50, D from 35, E below.

All three screens were built on US companies and annual accounts from Yahoo Finance, which can be incomplete. Lenders, insurers and holding companies get financial-firm ratios instead of the Altman and Beneish screens.

Not available from the data: stock-based pay.

What analysts expect

Price targets and ratings from the brokers' analysts who cover the stock, as Yahoo collects them. Their opinion, not this app's; set against the model so you can see where you differ.

29 analysts' average 12-month target is ₹8,612, -11.9% against today's ₹9,780 (median ₹8,600). The range runs from ₹6,336 to ₹11,700.

Ratings this month: 14 buy, 6 hold, 9 sell; the average works out to "Hold" (2.6 on a 1 to 5 scale, 1 = strong buy).

Your value estimate of ₹2,740 is 68% below the analysts' average: a big gap is worth explaining, it usually comes down to growth or margin assumptions.

Targets are usually for 12 months ahead and tend to run optimistic; brokers that cover a company often do business with it. Counts and targets come from different updates, so they may not match exactly.

Risk and likely range

How much the shares have swung and how far they have fallen over five years. Risk repeats far more reliably than direction, so this is the honest kind of forecast: how far the price may move, not which way.

Loading five years of prices…

What the price implies

A reverse DCF: the constant revenue growth, or the constant EBIT margin, that makes the DCF equal today's price, holding everything else in your base case.

Implied revenue growth, a year72.1%Your base case averages 14.4%. The market expects more growth than you do.

Implied EBIT margin–Your base case averages 28.4%; the last reported year was 28.4%.

What you'd earn at today's price

The yearly return on the whole business at today's price if your base case comes true, against the return the model requires and what a government bond pays.

Caution

If your base case comes true, today's price earns about 6.3% a year, 4.9 percentage points less than the 11.2% the model requires.

Expected returnif your base case comes true6.3%
Required return (WACC)what the model discounts at11.2%
Government bondwhat the INR 10-year government bond pays7.4%

What the price pays for

Today's business, no growth9%₹851.24 a share: earnings power value

Future growth91%₹8,929 a share

Earnings yield1.1%₹110.18 trailing EPS ÷ price

Free cash flow yield0.4%FY27E forecast ÷ market value

10-year bond7.4%interest a year

Cost of equity11.2%what shareholders require

Context

Every ₹100 of share price buys ₹1.13 of today's profit a year, less than the ₹7.44 of interest the bond pays: the price counts on profits growing.

How these are worked out

Expected return (an internal rate of return). Imagine buying the whole company at today's price: its shares and its debt, less its cash. The expected return is the yearly rate that makes the free cash flows in your base case, plus the value after FY31E growing at 5.0%, add up to exactly today's price. When it is above the WACC, the price sits below your DCF value. It only comes true if the forecast does.

Earnings power value. What the business is worth if its last reported operating profit never grows or shrinks (a simplified version of Bruce Greenwald's method). It treats depreciation as the spending needed to stand still, and uses reported rather than average profit, so one unusual year moves it.

FY26 operating profit (EBIT), ₹ crore: 2,979
After tax at 24.5%: 2,249
Held flat for ever: ÷ WACC of 11.2%: 20,165
+ Cash − debt, leases, minorities and dividends since the balance sheet: 2,433
÷ Shares, per share: ₹851.24

Earnings yield is the profit a year you buy with each unit of price (the P/E turned upside down). Free cash flow yield is the same idea with next year's forecast cash flow.

Show as table

Measure	Value
Expected return (IRR), base case	6.3%
Required return (WACC)	11.2%
Expected minus required	−4.9 pts
Cost of equity	11.2%
10-year government bond	7.4%
Earnings power value per share	₹851.24
Share of price paying for growth	91%
Earnings yield	1.1%
Free cash flow yield	0.4%

Three scenarios

Revenue path for each scenario and its value per share with the same WACC and terminal growth.

Bear · 25%₹1,727-82.3% vs price

Base · 50%₹2,048-79.1% vs price

Bull · 25%₹2,450-75.0% vs price

Probability-weighted₹2,068-78.9% vs price

ReportedBearBaseBull

Show as table

Revenue, ₹ crore	FY23	FY24	FY25	FY26	FY27E	FY28E	FY29E	FY30E	FY31E
Reported	7,665	7,796	9,325	10,476
Bear					12,205	14,182	15,912	17,201	17,889
Base					12,519	14,922	17,191	19,099	20,436
Bull					12,833	15,682	18,536	21,150	23,265

Monte Carlo

2,000 simulated futures around your base case. Each run shifts growth, margin, WACC and terminal growth at random using the spreads below (one standard deviation).

Growth spread (± pts)Margin spread (± pts)WACC spread (± pts)Terminal growth spread (± pts)

Worth more than the price0%of runs above ₹9,780

Median outcome₹2,054-79.0% vs price

Downside (10th pct)₹1,6361 run in 10 is lower

Upside (90th pct)₹2,6791 run in 10 is higher

Runs below today's priceRuns above it

Free cash flow, base case

FCF = EBIT × (1 − tax) + D&A − capex − increase in working capital, discounted at the WACC from today to each fiscal year end.

Free cash flowPresent value

₹ crore	FY27E	FY28E	FY29E	FY30E	FY31E
Revenue	12,519	14,922	17,191	19,099	20,436
EBIT	3,555	4,238	4,882	5,424	5,804
NOPAT = EBIT × (1 − tax)	2,684	3,200	3,686	4,095	4,382
+ D&A	563	672	774	859	920
− Capex	1,828	1,835	1,702	1,452	1,063
− Increase in working capital	347	409	386	324	227
Free cash flow	1,073	1,627	2,372	3,179	4,012
Present value	1,027	1,402	1,838	2,216	2,516
Years to year end (t)	0.41	1.41	2.41	3.41	4.41

From cash flows to a share price

Enterprise value plus cash, minus debt, leases, minority interests and cash already returned to shareholders since the balance sheet, divided by the shares.

Present value of FCF: 8,999
Present value of terminal value: 42,933
Enterprise value: 51,932
+ Cash and short-term investments (31 Mar 2026): 3,236
− Borrowings: 0.00
− Lease liabilities: 7.00
− Minority interests: 0.00
− Dividends since the balance sheet: 796
Equity value: 54,365
÷ Shares outstanding: 26.55 crore
Value per share: ₹2,048

All amounts in ₹ crore. Dividends with ex-dates after 2026-03-31: 2026-07-24 (30.00 per share).

Terminal value share of enterprise value82.7%Above 75%: most of the value comes after the forecast years.

Sensitivity: WACC against terminal growth

DCF value per share, base case. Blue cells sit above today's price, red cells below; the outlined cell is your current pair.

g ↓ · WACC →	10.15%	10.65%	11.15%	11.65%	12.15%
4.0%	₹2,106	₹1,946	₹1,809	₹1,689	₹1,584
4.5%	₹2,263	₹2,077	₹1,919	₹1,784	₹1,666
5.0%	₹2,449	₹2,231	₹2,048	₹1,893	₹1,759
5.5%	₹2,676	₹2,414	₹2,199	₹2,019	₹1,867
6.0%	₹2,957	₹2,637	₹2,380	₹2,169	₹1,992

Peers

Found from Yahoo's related stocks in the same industry; multiples rebuilt here so currencies match. Untick a peer to drop it, or add your own.

Company	In median	EV/EBITDA	P/E	EV/Sales	P/B	Op. margin	Rev. growth
Dr. Reddy's Laboratories Limited DRREDDY.NS Drug Manufacturers - Specialty & Generic		22.5x	40.2x	3.4x	2.9x	14.7%	-1.5%
Cipla Limited CIPLA.NS Drug Manufacturers - Specialty & Generic		22.1x	38.5x	3.7x	3.1x	14.2%	-1.1%
Lupin Limited LUPIN.NS Drug Manufacturers - Specialty & Generic		10.5x	16.6x	3.0x	4.1x	25.4%	32.0%
Sun Pharmaceutical Industries Limited SUNPHARMA.NS Drug Manufacturers - Specialty & Generic		23.2x	38.9x	6.4x	4.8x	24.1%	11.9%
Aurobindo Pharma Limited AUROPHARMA.NS Drug Manufacturers - Specialty & Generic		13.4x	26.1x	2.7x	2.6x	15.2%	16.3%
Glenmark Pharmaceuticals Limited GLENMARK.NS Drug Manufacturers - Specialty & Generic		13.3x	36.1x	3.6x	6.2x	15.7%	23.1%
Median of included	6	17.7x	37.3x	3.5x	3.6x
Divi's Laboratories Limited	–	64.7x	88.8x	22.8x	15.5x	28.4%	12.3%

Add a peer

Implied value per share	25th pct	Median	75th pct
EV/EBITDA × EBITDA + net cash	₹2,114 (13.3x)	₹2,771 (17.7x)	₹3,470 (22.4x)
P/E × earnings per share	₹3,147 (28.6x)	₹4,106 (37.3x)	₹4,273 (38.8x)
P/B × book value per share	₹1,878 (3.0x)	₹2,286 (3.6x)	₹2,905 (4.6x)
EV/Sales × revenue + net cash (check only)	₹1,442 (3.1x)	₹1,608 (3.5x)	₹1,682 (3.7x)
Peer value (average of median EV/EBITDA and median P/E prices)		₹3,439

Against its own past

Is today's multiple high or low for this stock? Its P/E (price ÷ earnings per share) or P/B (price ÷ book value per share) month by month, against the range it has traded in.

Loading ten years of monthly prices…

Pitch summary

Three pieces of evidence that lead to a view. The client summary button copies all of this as text.

1 · Margins-4 bpsEBIT margin change from the last reported year (28.4%) to FY31E (28.4%)

2 · Valuation vs peers+264.5%Divi's Laboratories Limited EV/EBITDA against the peer median; negative means cheaper

3 · Cash0.4%FCF yield: FY27E free cash flow ÷ market value at today's price

Divi's Laboratories Limited (DIVISLAB.NS), valuation summary, 1 Nov 2026
Value estimate ₹2,740 (-72.0% vs today's price of ₹9,780).

• DCF (base case): ₹2,048 per share. WACC 11.15%, terminal growth 5.0%; terminal value is 83% of enterprise value.
• Peers: ₹3,439 per share (average of median EV/EBITDA and median P/E prices; 6 peers).
• Scenarios: bear ₹1,727, base ₹2,048, bull ₹2,450; probability-weighted ₹2,068.
• What the price implies: 72.1% revenue growth a year for FY27E–FY31E, against 14.4% in this forecast.
• Monte Carlo: 0% of 2,000 simulated outcomes are above today's price; middle 80% ₹1,636 to ₹2,679.
• Key assumptions (base): revenue growth 19.5% → 19.2% → 15.2% → 11.1% → 7.0%; EBIT margin 28.4% to 28.4%; tax 24.5%.
• Checks: all pass.

Data: Yahoo Finance via yahoo-finance2 (unofficial; delayed prices), as of 1 Nov 2026. Educational model, not investment advice.

Model checks

7 pass, 0 to review.

PASSWACC is above terminal growth g
PASSThe DCF gives a positive value per share
PASSShares × price is within 2% of the reported market cap
PASSScenario values are in order: bear ≤ base ≤ bull
PASSAt least three peers are in the medians
PASSTerminal value is less than 85% of enterprise value
PASSThe forecast starts after the last reported year

Company data

What the model uses, from Yahoo Finance via yahoo-finance2 (unofficial; delayed prices). Edit any number that looks wrong; your edits stay in this browser and are marked.

₹ crore	FY23	FY24	FY25	FY26	Avg ratio
Revenue					growth 11.2%
EBIT (operating profit)					margin 26.5%
D&A					4.5%
Profit before tax
Tax					rate 24.5%
Capex					14.6%
Increase in working capital					17.0% of Δrev

Cash and short-term investments (₹ crore)
Borrowings (₹ crore)
Lease liabilities (₹ crore)
Minority interests (₹ crore)
Dividends since the balance sheet (₹ crore)

Revenue, trailing 12 months (₹ crore)
EBITDA, trailing 12 months (₹ crore)
Net income, trailing 12 months (₹ crore)
Shares outstanding (crore)

FY labels follow Indian fiscal years ending in March. Shares: 265,468,580. Price ₹9,780 at Fri, 30 Oct 2026 09:58:16 GMT.

Loading prices, five years of statements and peers…

The first visit to a stock takes a few seconds; repeat visits are cached.

Driver

FY27E

FY28E

FY29E

FY30E

FY31E

Revenue growthFY23–FY26 avg 11.2%

EBIT marginFY23–FY26 avg 26.5%

Tax rateFY23–FY26 avg 24.5%

D&A % of revenueFY23–FY26 avg 4.5%

Capex % of revenueFY23–FY26 avg 14.6%

Working capital % of revenue changeFY23–FY26 avg 17.0%

Range

Low

Mid

High

DCF scenarios (bear to bull)

₹1,727

₹2,048

₹2,450

DCF sensitivity (WACC and g ±1 point)

₹1,584

₹2,048

₹2,957

Monte Carlo (middle 80% of 2,000 runs)

₹1,636

₹2,054

₹2,679

EV/EBITDA comps (25th to 75th percentile)

₹2,114

₹2,771

₹3,470

P/E comps (25th to 75th percentile)

₹3,147

₹4,106

₹4,273

Analyst targets (29 analysts, low to high)

₹6,336

₹8,612

₹11,700

52-week share price (trading range)

₹5,648

–

₹9,865

Altman Z'' = 11.84 (safe)

Ratio

Value

Weight

Adds

Working capital ÷ total assets

0.452

6.56

2.96

Retained earnings ÷ total assets

0.767

3.26

2.50

Operating profit (EBIT) ÷ total assets

0.149

6.72

1.00

Book equity ÷ total liabilities

5.123

1.05

5.38

Beneish M = -2.52

Index

Value

Manipulators

Others

Receivables growing faster than sales (DSRI)

0.973

1.465

1.031

Gross margin slipping (GMI)

0.989

1.193

1.014

More hard-to-value assets (AQI)

0.928

1.254

1.039

Sales growth (SGI)

1.123

1.607

1.134

Depreciation slowing (DEPI)

1.129

1.077

1.001

Overheads vs sales (SGAI)

1.008

1.041

1.054

Profit not backed by cash, ÷ assets (TATA)

-0.008

0.031

0.018

Leverage rising (LVGI)

1.190

1.111

1.037

Measure

Value

Expected return (IRR), base case

6.3%

Required return (WACC)

11.2%

Expected minus required

−4.9 pts

Cost of equity

11.2%

10-year government bond

7.4%

Earnings power value per share

₹851.24

Share of price paying for growth

91%

Earnings yield

1.1%

Free cash flow yield

0.4%

Revenue, ₹ crore

FY23

FY24

FY25

FY26

FY27E

FY28E

FY29E

FY30E

FY31E

Reported

7,665

7,796

9,325

10,476

Bear

12,205

14,182

15,912

17,201

17,889

Base

12,519

14,922

17,191

19,099

20,436

Bull

12,833

15,682

18,536

21,150

23,265

₹ crore

FY27E

FY28E

FY29E

FY30E

FY31E

Revenue

12,519

14,922

17,191

19,099

20,436

EBIT

3,555

4,238

4,882

5,424

5,804

NOPAT = EBIT × (1 − tax)

2,684

3,200

3,686

4,095

4,382

+ D&A

563

672

774

859

920

− Capex

1,828

1,835

1,702

1,452

1,063

− Increase in working capital

347

409

386

324

227

Free cash flow

1,073

1,627

2,372

3,179

4,012

Present value

1,027

1,402

1,838

2,216

2,516

Years to year end (t)

0.41

1.41

2.41

3.41

4.41

g ↓ · WACC →

10.15%

10.65%

11.15%

11.65%

12.15%

4.0%

₹2,106

₹1,946

₹1,809

₹1,689

₹1,584

4.5%

₹2,263

₹2,077

₹1,919

₹1,784

₹1,666

5.0%

₹2,449

₹2,231

₹2,048

₹1,893

₹1,759

5.5%

₹2,676

₹2,414

₹2,199

₹2,019

₹1,867

6.0%

₹2,957

₹2,637

₹2,380

₹2,169

₹1,992

Company

In median

EV/EBITDA

P/E

EV/Sales

P/B

Op. margin

Rev. growth

Dr. Reddy's Laboratories Limited DRREDDY.NS

Drug Manufacturers - Specialty & Generic

22.5x

40.2x

3.4x

2.9x

14.7%

-1.5%

Cipla Limited CIPLA.NS

Drug Manufacturers - Specialty & Generic

22.1x

38.5x

3.7x

3.1x

14.2%

-1.1%

Lupin Limited LUPIN.NS

Drug Manufacturers - Specialty & Generic

10.5x

16.6x

3.0x

4.1x

25.4%

32.0%

Sun Pharmaceutical Industries Limited SUNPHARMA.NS

Drug Manufacturers - Specialty & Generic

23.2x

38.9x

6.4x

4.8x

24.1%

11.9%

Aurobindo Pharma Limited AUROPHARMA.NS

Drug Manufacturers - Specialty & Generic

13.4x

26.1x

2.7x

2.6x

15.2%

16.3%

Glenmark Pharmaceuticals Limited GLENMARK.NS

Drug Manufacturers - Specialty & Generic

13.3x

36.1x

3.6x

6.2x

15.7%

23.1%

Median of included

17.7x

37.3x

3.5x

3.6x

Divi's Laboratories Limited

–

64.7x

88.8x

22.8x

15.5x

28.4%

12.3%

Implied value per share

25th pct

Median

75th pct

EV/EBITDA × EBITDA + net cash

₹2,114 (13.3x)

₹2,771 (17.7x)

₹3,470 (22.4x)

P/E × earnings per share

₹3,147 (28.6x)

₹4,106 (37.3x)

₹4,273 (38.8x)

P/B × book value per share

₹1,878 (3.0x)

₹2,286 (3.6x)

₹2,905 (4.6x)

EV/Sales × revenue + net cash (check only)

₹1,442 (3.1x)

₹1,608 (3.5x)

₹1,682 (3.7x)

Peer value (average of median EV/EBITDA and median P/E prices)

₹3,439

Divi's Laboratories Limited (DIVISLAB.NS), valuation summary, 1 Nov 2026 Value estimate ₹2,740 (-72.0% vs today's price of ₹9,780). • DCF (base case): ₹2,048 per share. WACC 11.15%, terminal growth 5.0%; terminal value is 83% of enterprise value. • Peers: ₹3,439 per share (average of median EV/EBITDA and median P/E prices; 6 peers). • Scenarios: bear ₹1,727, base ₹2,048, bull ₹2,450; probability-weighted ₹2,068. • What the price implies: 72.1% revenue growth a year for FY27E–FY31E, against 14.4% in this forecast. • Monte Carlo: 0% of 2,000 simulated outcomes are above today's price; middle 80% ₹1,636 to ₹2,679. • Key assumptions (base): revenue growth 19.5% → 19.2% → 15.2% → 11.1% → 7.0%; EBIT margin 28.4% to 28.4%; tax 24.5%. • Checks: all pass. Data: Yahoo Finance via yahoo-finance2 (unofficial; delayed prices), as of 1 Nov 2026. Educational model, not investment advice.

₹ crore

FY23

FY24

FY25

FY26

Avg ratio

Revenue

growth 11.2%

EBIT (operating profit)

margin 26.5%

D&A

4.5%

Profit before tax

Tax

rate 24.5%

Capex

14.6%

Increase in working capital

17.0% of Δrev