EN DE

Aurobindo Pharma Limited (AUROPHARMA) Fair Value & Analysis

Healthcare · IN · Market cap ₹891B

AP Aurobindo Pharma Limited AUROPHARMA · NSE
Price₹1,589
Fair Value₹1,340
Upside-15.7%
Quality66/100
Watch Aurobindo Pharma Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Moderate moat 51/100
Evidence: High Range ₹1,005 – ₹1,675 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 21 days ago

Share price +0.4% over the past month.

A solid business, but screening 16% overvalued on our models.

What matters now

  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ₹1,005 (bear) to ₹1,675 (bull), base ₹1,340. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 66/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,621 ₹397.96 Fair Value ₹1,340 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range ₹397.96 – ₹1,621 · fair‑value band ₹1,005 – ₹1,675 · the ₹1,589 price screens above the ₹1,340 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Aurobindo Pharma Limited (AUROPHARMA) currently trades at ₹1,589, while our model-based Fair Value estimate is ₹1,340, implying the stock looks roughly 15.7% overvalued today. We read business quality at 66/100 (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, Aurobindo Pharma Limited generated revenue of ₹337B at a net margin of 10.4%. Revenue grew 5.6% year over year. It earns a return on equity of 9.9%. The balance sheet holds a net cash position of ₹18.0B. Fundamentals as of Jul 17, 2026

Our scenario range runs from ₹1,005 (bear case) to ₹1,675 (bull case); at ₹1,589, the current price sits within 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 near its 52-week high and 56% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -16%, AUROPHARMA screens cheaper 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ₹832.66 ₹1,393 ₹2,417 80
Residual Income ₹574.10 ₹635.30 ₹1,054 76
Rev-Margin DCF ₹921.04 ₹1,543 ₹2,355 74
All 26 models by family
DCF Models
FCF DCF ₹837.50 ₹1,444 ₹2,566 38
Owner Earnings ₹782.15 ₹1,340 ₹2,370 31
5Y Revenue Exit ₹921.04 ₹1,566 ₹2,456 39
5Y EBITDA Exit ₹1,116 ₹1,972 ₹3,065 41
5Y P/E Exit ₹955.50 ₹1,637 ₹2,428 38
10Y Revenue Exit ₹861.05 ₹1,478 ₹2,453 36
10Y EBITDA Exit ₹1,023 ₹1,784 ₹2,980 37
10Y P/E Exit ₹913.70 ₹1,532 ₹2,429 35
Earnings-Based
Graham-Dodd ₹414.20 ₹1,995 ₹2,747 54
Lynch FV ₹532.98 ₹761.40 ₹989.82 50
PEG = 1.0 ₹532.98 ₹761.40 ₹989.82 46
EPV ₹760.45 ₹866.84 ₹961.41 59
Dividend Discount
Gordon GGM ₹38.85 ₹84.82 ₹142.71 70
DDM Multi-Stage ₹38.85 ₹69.48 ₹88.40 61
Multiples
P/E Multiple ₹913.68 ₹1,218 ₹1,523 63
P/S Multiple ₹776.63 ₹1,036 ₹1,294 58
P/B Multiple ₹776.63 ₹1,036 ₹1,294 55
EV/EBIT ₹1,349 ₹1,746 ₹2,143 53
EV/EBITDA ₹1,319 ₹1,707 ₹2,094 54
EV/Revenue ₹960.65 ₹1,305 ₹1,649 43
Asset-Based
NCAV (Graham) ₹329.27 ₹441.22 ₹658.54 50
Growth DCF
Growth DCF ₹832.66 ₹1,393 ₹2,417 80
Rev-Margin DCF ₹921.04 ₹1,543 ₹2,355 74
Economic Profit
Residual Income ₹574.10 ₹635.30 ₹1,054 76
ROIC Compounder ₹813.38 ₹1,084 ₹1,416 72
Growth Earnings
Growth-Adj P/E ₹810.13 ₹1,157 ₹1,505 68

Widest divergence: DCF Models (₹1,532) versus Dividend Discount (₹69.48). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹337B
Revenue growth (YoY) +5.6%
Net margin 10.4%
Return on equity 9.9%
Free cash flow ₹28.3B FY2026
P/E ratio 24.2
More key figures
Operating margin 14.9%
EPS (TTM) ₹60.39
EPS growth (YoY) +1.9%
Net cash ₹18.0B FY2026

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 58 · Market factors (momentum, volatility) 83

Profitability 43
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 85
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

Aurobindo Pharma Limited, a biopharmaceutical company, develops, manufactures, commercializes, and sells generic pharmaceuticals, active pharmaceutical ingredients (APIs), and injectables.

Full company description

Aurobindo Pharma Limited, a biopharmaceutical company, develops, manufactures, commercializes, and sells generic pharmaceuticals, active pharmaceutical ingredients (APIs), and injectables. The company offers formulation in form of oral solids, liquids, injectables, vaccines, and metered dose inhalers; and APIs, biosimilars, and peptides targeting therapeutic areas, such as central nervous system, cardiovascular, respiratory, antibiotics, anti-retroviral, anti-diabetics, gastroenterology, oncology, and dermatology. It also provides antiretroviral drugs for the people and children living with HIV; and API space for sterile and non-sterile penicillin's, cephalosporins, penems, and non-beta lactams. The company has operations in India, the United States, Europe, Puerto Rico, and internationally. The company was incorporated in 1986 and is headquartered in Hyderabad, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Aurobindo Pharma Limited reported revenue of ₹337B in FY2026 versus ₹235B in FY2022, a compound +9.4%/yr. Reported net income was ₹35.0B in FY2026, compounding +7.3%/yr from FY2022.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹337B
Latest YoY
+6.1%
Avg. growth/yr (3Y)
+10.6%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (22Y)
+15.2%
Revenue +9.4%/yr
FY22 ₹235B
FY23 ₹249B
FY24 ₹290B
FY25 ₹317B
FY26 ₹337B
Net income +7.3%/yr
FY22 ₹26.5B
FY23 ₹19.3B
FY24 ₹31.7B
FY25 ₹34.9B
FY26 ₹35.0B

AUROPHARMA screens 16% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Aurobindo Pharma Limited Fair Value". https://www.fairvalue-calculator.com/stock/AUROPHARMA

Peer Group

Drug Manufacturers - Specialty & Generic · 625 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −16% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 6% · Above median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 25.7× · Pricier than median
P/B 2.35× · Pricier than median
P/S (TTM) 2.65× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 11.7× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 12 · sector 9
FUTURE 28 · sector 20
PAST 40 · sector 23
HEALTH 99 · sector 97
DIVIDEND 0 · sector 35

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 - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Aurobindo Pharma 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 Aurobindo Pharma Limited (AUROPHARMA) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of ₹1,340 versus a price of ₹1,589, about −16% (overvalued).
What is the fair value of AUROPHARMA?
Our model-based fair value for Aurobindo Pharma Limited is ₹1,340 (as of Jul 17, 2026), built from audited fundamentals. The current price is ₹1,589.
What is the quality score of AUROPHARMA?
Aurobindo Pharma Limited has a Quality Score of 66/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Aurobindo Pharma Limited (AUROPHARMA)?
Aurobindo Pharma Limited reported trailing-twelve-month revenue of about ₹337B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of AUROPHARMA?
The net profit margin of Aurobindo Pharma Limited is about 10.4%, meaning it keeps roughly 10.4% of revenue as net income. Based on the latest reported figures.

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 Aurobindo Pharma 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.