EN DE

FDC Limited (FDC) Fair Value & Analysis

Healthcare · IN · Market cap ₹66.4B

FL FDC Limited FDC · NSE
Price₹369.80
Fair Value₹209.36
Upside-43.4%
Quality58/100
Watch FDC Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.0% net margin
Low debt · generates free cash flow
1.22% dividend yield
Mixed vs. peers (8/14)
Moderate moat 55/100
Evidence: High Range ₹133.10 – ₹335.81 Share as image

Fair value as of: Aug 2, 2026

From 26 valuation models · updated 8 days ago

Fair value updated Aug 2, 2026, revised from ₹241.93 to ₹209.36 (−13.5%) since Jun 29, 2026. Share price −12.7% over the past month.

A solid business, but screening 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹335.81). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹133.10 to ₹335.81) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹592.89 ₹226.72 Fair Value ₹209.36 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹226.72 – ₹592.89 · fair‑value band ₹133.10 – ₹335.81 · the ₹369.80 price screens above the ₹209.36 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

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

Analysis

FDC Limited (FDC) currently trades at ₹369.80, while our model-based Fair Value estimate is ₹209.36, implying the stock looks roughly 43.4% overvalued today. The Quality Score stands at 58/100 (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, FDC Limited generated revenue of ₹21.7B at a net margin of 13.0%. Revenue grew 18.9% year over year. It earns a return on equity of 11.8%. The balance sheet holds a net cash position of ₹345M. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹133.10 (bear case) to ₹335.81 (bull case); at ₹369.80, 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 29% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -43%, FDC 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 ₹49.30 ₹78.83 ₹126.25 80
Residual Income ₹138.90 ₹160.88 ₹307.64 76
Rev-Margin DCF ₹121.60 ₹218.80 ₹336.02 74
All 26 models by family
DCF Models
FCF DCF ₹49.00 ₹79.47 ₹128.77 38
Owner Earnings ₹116.69 ₹192.07 ₹314.02 31
5Y Revenue Exit ₹121.60 ₹222.18 ₹356.94 39
5Y EBITDA Exit ₹152.46 ₹282.46 ₹441.48 41
5Y P/E Exit ₹189.67 ₹355.14 ₹537.99 38
10Y Revenue Exit ₹90.52 ₹177.05 ₹305.03 36
10Y EBITDA Exit ₹115.68 ₹219.91 ₹372.24 37
10Y P/E Exit ₹139.81 ₹271.58 ₹448.96 35
Earnings-Based
Graham-Dodd ₹117.54 ₹444.50 ₹601.60 54
Lynch FV ₹107.69 ₹153.84 ₹199.99 50
PEG = 1.0 ₹107.69 ₹153.84 ₹199.99 46
EPV ₹116.37 ₹135.25 ₹151.77 59
Dividend Discount
Gordon GGM ₹45.70 ₹95.01 ₹150.72 70
DDM Multi-Stage ₹45.70 ₹80.11 ₹99.72 61
Multiples
P/E Multiple ₹285.21 ₹380.28 ₹475.34 63
P/S Multiple ₹220.39 ₹293.85 ₹367.31 58
P/B Multiple ₹220.39 ₹293.85 ₹367.31 55
EV/EBIT ₹227.71 ₹302.59 ₹377.47 53
EV/EBITDA ₹226.28 ₹300.68 ₹375.08 54
EV/Revenue ₹163.40 ₹232.12 ₹300.83 43
Asset-Based
NCAV (Graham) ₹76.32 ₹102.27 ₹152.64 50
Growth DCF
Growth DCF ₹49.30 ₹78.83 ₹126.25 80
Rev-Margin DCF ₹121.60 ₹218.80 ₹336.02 74
Economic Profit
Residual Income ₹138.90 ₹160.88 ₹307.64 76
ROIC Compounder ₹116.37 ₹135.25 ₹151.77 72
Growth Earnings
Growth-Adj P/E ₹202.97 ₹289.95 ₹376.94 68

Widest divergence: Multiples (₹293.85) versus Growth DCF (₹78.83). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹21.7B
Revenue growth (YoY) +18.9%
Net margin 13.0%
Return on equity 11.8%
Free cash flow ₹623M FY2026
P/E ratio 23.6
More key figures
Operating margin 15.7%
EPS (TTM) ₹17.27
Dividend yield 1.2%
EPS growth (YoY) +167%
Net cash ₹345M FY2026

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 45

Profitability 55
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 25
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 84
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

FDC Limited, together with its subsidiaries, manufactures and trades in pharmaceutical products in India, the United States, and internationally.

Full company description

FDC Limited, together with its subsidiaries, manufactures and trades in pharmaceutical products in India, the United States, and internationally. The company offers pharmaceutical formulations for various therapeutic segments, including anti-infectives, gastrointestinal, ophthalmology, vitamins, minerals, dietary supplements, cardiovascular and anti-diabetic therapies, respiratory care, gynaecology, dermatology, and analgesics in the form of tablets, capsules, oral liquids, ophthalmic drops, topical preparations, and paediatric-friendly solutions. It also provides functional food, such as flavoured ORS powders, ready-to-drink electrolyte beverages, vitamin-enriched supplements, antioxidant blends and protein-fortified drinks; and various active pharmaceutical ingredients. The company sells its products under the Zifi, Zefu, Zocon, Amodep-AT, Zathrin, Vitcofol, Ziglim, Ziglim-M,Mycoderm, Zoxan, Cotaryl, Pyrimon DF, Zipod, Electral, and Enerzal brands. It also exports its products to approximately 50 countries. FDC Limited was founded in 1936 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

FDC Limited reported revenue of ₹21.7B in FY2026 versus ₹15.3B in FY2022, a compound +9.2%/yr. Reported net income was ₹2.8B in FY2026, compounding +6.8%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹21.7B
Latest YoY
+3.0%
Avg. growth/yr (3Y)
+6.8%
Avg. growth/yr (5Y)
+10.3%
Avg. growth/yr (24Y)
+10.9%
Revenue +9.2%/yr
FY22 ₹15.3B
FY23 ₹17.8B
FY24 ₹19.4B
FY25 ₹21.1B
FY26 ₹21.7B
Net income +6.8%/yr
FY22 ₹2.2B
FY23 ₹1.9B
FY24 ₹3.1B
FY25 ₹2.7B
FY26 ₹2.8B

FDC screens 43% 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). "FDC Limited Fair Value". https://www.fairvalue-calculator.com/stock/FDC

Peer Group

Drug Manufacturers - Specialty & Generic · 626 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 58 · Above median
Fair Value upside −43% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 16% · Above median
Revenue growth 19% · Top 25%
Dividend yield (TTM) 1.2% · Below median

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

P/E (TTM) 23.6× · Pricier than median
P/B 2.67× · Pricier than median
P/S (TTM) 3.06× · Pricier than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 19.0× · 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 0 · sector 7
FUTURE 95 · sector 20
PAST 47 · sector 23
HEALTH 100 · sector 97
DIVIDEND 24 · sector 34

VALUE 0: the price sits above our fair-value range.

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 Aug 2, 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 FDC 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 FDC Limited (FDC) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹209.36 versus a price of ₹369.80, about −43% (overvalued).
What is the fair value of FDC?
Our model-based fair value for FDC Limited is ₹209.36 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹369.80.
What is the quality score of FDC?
FDC Limited has a Quality Score of 58/100. 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 FDC Limited (FDC)?
FDC Limited reported trailing-twelve-month revenue of about ₹21.7B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of FDC?
The net profit margin of FDC Limited is about 13.0%, meaning it keeps roughly 13.0% of revenue as net income. Based on the latest reported figures.
Does FDC Limited pay a dividend?
FDC Limited currently shows a dividend yield of about 1.22% relative to its recent price (as of Aug 2, 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 FDC 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.