EN DE

AstraZeneca Pharma India Limited (506820) Fair Value & Analysis

Healthcare · IN · Market cap ₹108B

AP AstraZeneca Pharma India Limited 506820 · BSE
Price₹7,629
Fair Value₹810.13
Upside-89.4%
Quality57/100
Watch AstraZeneca Pharma India Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.9% net margin
0.09% dividend yield
Moderate moat 59/100
Evidence: High Range ₹478.38 – ₹1,010 Share as image

Fair value as of: Aug 15, 2026

From 26 valuation models · updated 3 days ago

Share price −4.5% over the past month.

A solid business, but screening 89% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹1,010). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹478.38 to ₹1,010) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹10,442 ₹2,409 Fair Value ₹810.13 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range ₹2,409 – ₹10,442 · fair‑value band ₹478.38 – ₹1,010 · the ₹7,629 price screens above the ₹810.13 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

AstraZeneca Pharma India Limited (506820) currently trades at ₹7,629, while our model-based Fair Value estimate is ₹810.13, implying the stock looks roughly 89.4% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, AstraZeneca Pharma India Limited generated revenue of ₹8.2B at a net margin of 9.9%. Revenue grew 0.5% year over year. It earns a return on equity of 22.1%. The stock trades on a trailing P/E of 154.2 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹478.38 (bear case) to ₹1,010 (bull case); at ₹7,629, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 22% below its 52-week high. For context, the median of 10 Healthcare peers we cover trades at -36% fair-value upside, at -89%, 506820 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹206.45 to ₹2,119). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹308.56 ₹395.14 ₹946.67 76
Growth DCF ₹385.71 ₹759.96 ₹1,460 72
Gordon GGM ₹220.36 ₹458.18 ₹726.86 70
All 26 models by family
DCF Models
FCF DCF ₹402.05 ₹684.57 ₹1,467 38
Owner Earnings ₹958.00 ₹2,116 ₹4,503 31
5Y Revenue Exit ₹441.39 ₹849.04 ₹1,583 39
5Y EBITDA Exit ₹582.77 ₹1,159 ₹2,131 41
5Y P/E Exit ₹653.85 ₹1,396 ₹2,348 38
10Y Revenue Exit ₹411.18 ₹865.54 ₹1,481 36
10Y EBITDA Exit ₹527.21 ₹1,126 ₹2,218 37
10Y P/E Exit ₹576.93 ₹1,257 ₹2,424 35
Earnings-Based
Graham-Dodd ₹314.81 ₹2,119 ₹2,970 54
Lynch FV ₹620.92 ₹887.03 ₹1,153 50
PEG = 1.0 ₹620.92 ₹887.03 ₹1,153 46
EPV ₹299.49 ₹347.61 ₹389.72 59
Dividend Discount
Gordon GGM ₹220.36 ₹458.18 ₹726.86 70
DDM Multi-Stage ₹220.36 ₹386.35 ₹480.88 61
Multiples
P/E Multiple ₹763.88 ₹1,019 ₹1,273 63
P/S Multiple ₹590.27 ₹787.03 ₹983.79 58
P/B Multiple ₹590.27 ₹787.03 ₹983.79 55
EV/EBIT ₹610.28 ₹810.13 ₹1,010 53
EV/EBITDA ₹672.43 ₹893.00 ₹1,114 54
EV/Revenue ₹438.64 ₹622.04 ₹805.43 43
Asset-Based
NCAV (Graham) ₹154.07 ₹206.45 ₹308.14 50
Growth DCF
Growth DCF ₹385.71 ₹759.96 ₹1,460 72
Rev-Margin DCF ₹441.39 ₹873.63 ₹1,510 67
Economic Profit
Residual Income ₹308.56 ₹395.14 ₹946.67 76
ROIC Compounder ₹299.49 ₹405.75 ₹520.26 67
Growth Earnings
Growth-Adj P/E ₹878.78 ₹1,255 ₹1,632 68

Widest divergence: Growth Earnings (₹1,255) versus Asset-Based (₹206.45). Highest evidence: Residual Income (76).

Notify me when 506820 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹8.2B
Revenue growth (YoY) +0.5%
Net margin 9.9%
Return on equity 22.1%
P/E ratio 154.2 as of Aug 15, 2026
Operating margin 11.9%
More key figures
EPS (TTM) ₹32.50
Dividend yield 0.1%
EPS growth (YoY) +82.7%

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 42

Profitability 64
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

AstraZeneca Pharma India Limited, a biopharmaceutical company, manufactures, markets, and distributes pharmaceutical products in India and internationally. It manufactures and sells medicines under the Brilinta, Axcer, Forxiga, Oxra, Gledepa, Xigduo, Symbicort, Onglyza, Kombiglyze, Tagrisso, Lynparza, Zoladex, QTERN, and Imfinzi brand names.

Full company description

AstraZeneca Pharma India Limited, a biopharmaceutical company, manufactures, markets, and distributes pharmaceutical products in India and internationally. It manufactures and sells medicines under the Brilinta, Axcer, Forxiga, Oxra, Gledepa, Xigduo, Symbicort, Onglyza, Kombiglyze, Tagrisso, Lynparza, Zoladex, QTERN, and Imfinzi brand names. The company offers products in the areas of cardiovascular, renal, metabolic, oncology, antidiabetic, respiratory, inflammation, and autoimmunity diseases. It also provides clinical trial services. The company was founded in 1979 and is headquartered in Bengaluru, India. AstraZeneca Pharma India Limited is a subsidiary of AstraZeneca Pharmaceuticals AB.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AstraZeneca Pharma India Limited reported revenue of ₹17.2B in FY2025 versus ₹8.1B in FY2021, a compound +20.5%/yr. Reported net income was ₹1.2B in FY2025, compounding +5.5%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
₹17.2B
Latest YoY
+32.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+28.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.6%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.4%
Revenue +20.5%/yr
FY21 ₹8.1B
FY22 ₹8.1B
FY23 ₹10.0B
FY24 ₹13.0B
FY25 ₹17.2B
Net income +5.5%/yr
FY21 ₹933M
FY22 ₹616M
FY23 ₹993M
FY24 ₹1.6B
FY25 ₹1.2B

506820 screens 89% overvalued. Compare with Granules India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "AstraZeneca Pharma India Limited Fair Value". https://www.fairvalue-calculator.com/stock/506820

Peer Group

Health Care · 2250 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Drug Manufacturers - Major” was too small, so the broader sector is used.)

Quality Score 57 · Above median
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 22% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.1% · Bottom 25%

Valuation Multiples vs Health Care median · lower = cheaper

P/E (TTM) 154.2× · Pricier than 75% of peers
P/B 14.00× · Pricier than 75% of peers
P/S (TTM) 13.13× · Pricier than 75% of peers
EV/EBITDA 95.1× · Pricier than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Major stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Granules India Limited 532482 ₹861.80 ₹420.24 -51%
FDC Limited 531599 ₹354.40 ₹255.06 -28%
Marksans Pharma Limited 524404 ₹331.65 ₹151.74 -54%
Bliss GVS Pharma Limited 506197 ₹524.05 ₹104.64 -80%
Lincoln Pharmaceuticals Limited 531633 ₹612.85 ₹600.51 -2%
Albert David Limited 524075 ₹808.85 ₹500.79 -38%
Syncom Formulations (India) Limited 524470 ₹15.88 ₹10.20 -36%
Wanbury Limited 524212 ₹250.55 ₹226.69 -10%
Makers Laboratories Limited 506919 ₹153.20 ₹105.20 -31%
Syschem (India) Limited 531173 ₹30.91 ₹7.53 -76%

Compare AstraZeneca Pharma India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is AstraZeneca Pharma India Limited (506820) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹810.13 versus a price of ₹7,629, about −89% (overvalued).
What is the fair value of 506820?
Our model-based fair value for AstraZeneca Pharma India Limited is ₹810.13 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹7,629.
What is the quality score of 506820?
AstraZeneca Pharma India Limited has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of AstraZeneca Pharma India Limited (506820)?
AstraZeneca Pharma India Limited reported trailing-twelve-month revenue of about ₹8.2B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 506820?
The net profit margin of AstraZeneca Pharma India Limited is about 9.9%, meaning it keeps roughly 9.9% of revenue as net income. Based on the latest reported figures.
Does AstraZeneca Pharma India Limited pay a dividend?
AstraZeneca Pharma India Limited currently shows a dividend yield of about 0.09% relative to its recent price (as of Aug 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track AstraZeneca Pharma India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.