EN DE

500425 Fair Value & Analysis

Basic Materials · IN · Market cap ₹1.3T

5 500425 500425 · BSE
Price₹417.50
Fair Value₹205.61
Upside-50.8%
Quality45/100
Watch 500425 for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.0% net margin
Low debt · negative free cash flow
0.59% dividend yield
Trails peers (1/9)
Evidence: Medium Range ₹145.41 – ₹266.45 Share as image

Fair value as of: Aug 14, 2026

From 15 valuation models · updated today

Share price −4.1% over the past month.

Below-average quality, and screening another 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹266.45). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹145.41 to ₹266.45) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹688.75 ₹270.83 Fair Value ₹205.61 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range ₹270.83 – ₹688.75 · fair‑value band ₹145.41 – ₹266.45 · the ₹417.50 price screens above the ₹205.61 fair value. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

500425 (500425) currently trades at ₹417.50, while our model-based Fair Value estimate is ₹205.61, implying the stock looks roughly 50.8% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Basic Materials 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: medium).

The stock trades on a trailing P/E of 31.6 (as of Aug 14, 2026). Fundamentals as of Aug 14, 2026

Our scenario range runs from ₹145.41 (bear case) to ₹266.45 (bull case); at ₹417.50, 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 30% below its 52-week high and 6% above its 52-week low. For context, the median of 10 Basic Materials peers we cover trades at -47% fair-value upside, at -51%, 500425 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.

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 ₹158.32 ₹170.74 ₹210.12 76
ROIC Compounder ₹79.79 ₹93.39 ₹105.49 72
Growth-Adj P/E ₹143.41 ₹204.87 ₹266.33 68
All 15 models by family
DCF Models
Owner Earnings ₹79.30 ₹130.42 ₹215.46 31
Earnings-Based
Graham-Dodd ₹101.44 ₹360.27 ₹485.06 54
Lynch FV ₹84.58 ₹120.83 ₹157.08 50
PEG = 1.0 ₹84.58 ₹120.83 ₹157.08 46
EPV ₹79.79 ₹93.39 ₹105.49 59
Multiples
P/E Multiple ₹190.20 ₹253.60 ₹317.00 63
P/S Multiple ₹141.87 ₹189.16 ₹236.44 58
P/B Multiple ₹190.20 ₹253.60 ₹317.00 55
EV/EBIT ₹105.16 ₹139.33 ₹173.49 53
EV/EBITDA ₹160.37 ₹212.93 ₹265.50 54
EV/Revenue ₹91.50 ₹129.57 ₹167.64 43
Asset-Based
NCAV (Graham) ₹93.62 ₹125.45 ₹187.24 50
Economic Profit
Residual Income ₹158.32 ₹170.74 ₹210.12 76
ROIC Compounder ₹79.79 ₹93.39 ₹105.49 72
Growth Earnings
Growth-Adj P/E ₹143.41 ₹204.87 ₹266.33 68

Widest divergence: Growth Earnings (₹204.87) versus Economic Profit (₹93.39). Highest evidence: Residual Income (76).

Notify me when 500425 reaches fair value

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

Key figures & financial health

Return on equity 1,055%
Free cash flow −₹9.8B FY2025
P/E ratio 31.6 as of Aug 14, 2026
EPS (TTM) ₹22.82
Dividend yield 0.6%

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 46 · Market factors (momentum, volatility) 32

Profitability 45
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 8
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 39
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.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

500425 reported revenue of ₹400B in FY2025 versus ₹290B in FY2021, a compound +8.4%/yr. Reported net income was ₹47.3B in FY2025, compounding +14.2%/yr from FY2021.

Growth Quality 55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹400B
Latest YoY
+14.1%
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.
+0.9%
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.
+10.3%
Avg. growth/yr (10Y) 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.
+15.5%
Revenue +8.4%/yr
FY21 ₹290B
FY22 ₹389B
FY23 ₹332B
FY24 ₹350B
FY25 ₹400B
Net income +14.2%/yr
FY21 ₹27.8B
FY22 ₹25.8B
FY23 ₹35.8B
FY24 ₹41.7B
FY25 ₹47.3B

500425 screens 51% overvalued. Compare with Birla Corporation →

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). "500425 Fair Value". https://www.fairvalue-calculator.com/stock/500425

Peer Group

Materials · 3519 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 “Construction Materials” was too small, so the broader sector is used.)

Quality Score 45 · Below median
Fair Value upside −51% · Below median
Return on assets 0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 0% · Below median
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Materials median · lower = cheaper

P/E (TTM) 31.6× · 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 3
FUTURE 0 · sector 7
PAST 0 · sector 11
HEALTH 100 · sector 95
DIVIDEND 12 · sector 28

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 Construction Materials stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Birla Corporation 500335 ₹901.10 ₹1,215 +35%
CHP CHP 0.9500 PHP 0.2700 PHP -72%
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
BASF SE BASF 18,600 HUF 8,649 HUF -54%
UltraTech Cement Limited ULTRACEMCO ₹11,891 ₹4,718 -60%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
PT Barito Pacific Tbk, BRPT 1,950 IDR 1,608 IDR -18%
PT Chandra Asri Pacific Tbk TPIA 2,160 IDR 2,322 IDR +8%
Korea Zinc Company 010130 1,215,000 KRW 646,063 KRW -47%
LG Chem, Ltd 051910 275,500 KRW 587,755 KRW +113%

Compare 500425 with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

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

Frequently asked questions

Is 500425 overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of ₹205.61 versus a price of ₹417.50, about −51% (overvalued).
What is the fair value of 500425?
Our model-based fair value for 500425 is ₹205.61 (as of Aug 14, 2026), built from audited fundamentals. The current price is ₹417.50.
What is the quality score of 500425?
500425 has a Quality Score of 45/100. 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 net profit margin of 500425?
The net profit margin of 500425 is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does 500425 pay a dividend?
500425 currently shows a dividend yield of about 0.59% relative to its recent price (as of Aug 14, 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 500425 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.