EN DE

505355 Fair Value & Analysis

Real Estate · IN · Market cap ₹31.5B

5 505355 505355 · BSE
Price₹1,018
Fair Value₹1,996
Upside+96.1%
Quality57/100
Watch 505355 for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 49% below our fair value of ₹1,996
generates free cash flow
Wide moat 67/100

Risks

!Expensive Growth (revenue 5y +26.2 %/yr)
!Thin margins · 0.0% net margin
Expensive Growth (revenue 5y +26.2 %/yr)
Thin margins · 0.0% net margin
generates free cash flow
Wide moat 67/100
Evidence: High Range ₹931.35 – ₹2,520 Share as image

Fair value as of: Aug 15, 2026

From 14 valuation models · updated 12 days ago

Share price +1.0% over the past month.

A solid business, trading 49% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track 505355 and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • The model range is unusually wide (₹931.35 to ₹2,520). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,562 ₹453.27 Fair Value ₹1,996 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 ₹453.27 – ₹1,562 · fair‑value band ₹931.35 – ₹2,520 · the ₹1,018 price screens below the ₹1,996 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

505355 (505355) currently trades at ₹1,018, while our model-based Fair Value estimate is ₹1,996, implying the stock looks roughly 96.1% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

The stock trades on a trailing P/E of 13.5 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹931.35 (bear case) to ₹2,520 (bull case); at ₹1,018, 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 about 37% below its 52-week high and 2% above its 52-week low. For context, the median of 10 Real Estate peers we cover trades at 50% fair-value upside, at 96%, 505355 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 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 ₹938.12 ₹1,190 ₹3,012 76
Growth DCF ₹312.44 ₹627.56 ₹1,210 72
Rev-Margin DCF ₹1,077 ₹2,301 ₹4,088 67
All 14 models by family
DCF Models
FCF DCF ₹324.80 ₹564.88 ₹1,215 38
5Y Revenue Exit ₹1,077 ₹2,291 ₹4,367 39
5Y EBITDA Exit ₹1,518 ₹3,268 ₹6,046 41
10Y Revenue Exit ₹794.78 ₹1,999 ₹3,826 36
10Y EBITDA Exit ₹1,154 ₹2,797 ₹5,832 37
Multiples
P/S Multiple ₹1,467 ₹1,956 ₹2,446 58
P/B Multiple ₹1,451 ₹1,935 ₹2,419 55
EV/EBIT ₹2,411 ₹3,214 ₹4,016 53
EV/EBITDA ₹2,066 ₹2,753 ₹3,440 54
EV/Revenue ₹1,332 ₹1,901 ₹2,470 43
Asset-Based
NCAV (Graham) ₹483.81 ₹648.31 ₹967.62 50
Growth DCF
Growth DCF ₹312.44 ₹627.56 ₹1,210 72
Rev-Margin DCF ₹1,077 ₹2,301 ₹4,088 67
Economic Profit
Residual Income ₹938.12 ₹1,190 ₹3,012 76

Widest divergence: DCF Models (₹2,291) versus Growth DCF (₹627.56). Highest evidence: Residual Income (76).

Notify me when 505355 reaches fair value

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

Key figures & financial health

P/E ratio 13.5 as of Aug 15, 2026
EPS (TTM) ₹33.20
Free cash flow ₹655M FY2025

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 56 · Market factors (momentum, volatility) 29

Profitability 54
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 12
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 5
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

505355 reported revenue of ₹9.3B in FY2025 versus ₹3.4B in FY2021, a compound +28.9%/yr. Reported net income was ₹4.1B in FY2025, compounding +21.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹9.3B
Latest YoY
+27.3%
Avg. revenue 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.
+19.5%
Avg. revenue 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.
+26.2%
Avg. revenue 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.
+13.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+16.9% (16.9 + 0.0)
Revenue +28.9%/yr
FY21 ₹3.4B
FY22 ₹5.5B
FY23 ₹6.8B
FY24 ₹7.3B
FY25 ₹9.3B
Net income +21.5%/yr
FY21 ₹1.9B
FY22 ₹2.9B
FY23 ₹3.6B
FY24 ₹3.8B
FY25 ₹4.1B

Watch 505355: get an alert when its fair value changes →

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). "505355 Fair Value". https://www.fairvalue-calculator.com/stock/505355

Peer Group

Real Estate Operations · 37 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 55 · Above median
Fair Value upside +92% · Above median
Return on assets 0% · Top 25%
Net margin (TTM) 0% · Top 25%
Operating margin (TTM) 0% · Top 25%
Revenue growth 0% · Top 25%

Valuation Multiples vs Real Estate Operations median · lower = cheaper

P/E (TTM) 13.5× · Pricier than median

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

Similar stocks

10 more Real Estate Operations stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
SMPH SMPH 18.10 PHP 17.40 PHP -4%
AC AC 432.20 PHP 648.66 PHP +50%
DDPR DDPR 93.00 PHP 112.27 PHP +21%
ALLHC ALLHC 1.18 PHP 0.7300 PHP -38%
DMW DMW 4.90 PHP 5.11 PHP +4%
FLI FLI 0.6900 PHP 1.73 PHP +151%
SLI SLI 1.95 PHP 4.88 PHP +150%
PT Rimo International Lestari Tbk RIMO 50.00 IDR 72.09 IDR +44%
SHNG SHNG 3.19 PHP 7.98 PHP +150%
CLI CLI 2.14 PHP 5.35 PHP +150%

Compare 505355 with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is 505355 overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹1,996 versus a price of ₹1,018, about +96% (undervalued).
What is the fair value of 505355?
Our model-based fair value for 505355 is ₹1,996 (as of Aug 15, 2026), built from audited fundamentals. The current price: ₹1,018.
What is the quality score of 505355?
505355 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 net profit margin of 505355?
The net profit margin of 505355 is about 0.0%, meaning it keeps roughly 0.0% 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.

Free · no account needed

Watch 505355 in the live analysis

One click puts 505355 on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.