Fair Value Calculator Fair Value Calculator
EN DE

509635 (509635) Fair Value & Analysis

Other · IN · Market cap ₹2.5B

5 509635 509635 · BSE
Price₹446.90
Fair Value₹950.31
Upside+112.6%
Quality52/100
Watch 509635 for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹712.73 – ₹1,105

Fair value as of: Jul 4, 2026

From 17 valuation models · updated 4 days ago

Share price +10.8% over the past month.

Price vs Fair Value (12 months)

₹498.27 ₹348.05 Fair Value ₹950.31 Jul 2025 Jul 2026

12‑month range ₹348.05 – ₹498.27 · fair‑value band ₹712.73 – ₹1,105 · the ₹446.90 price screens below the ₹950.31 fair value. As of Jul 4, 2026.

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

Analysis

509635 (509635) currently trades at ₹446.90, while our model-based Fair Value estimate is ₹950.31 — implying the stock looks roughly 112.6% undervalued today. We read business quality at 52/100 (solid quality), in the Other 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.

Net debt stands at ₹3.2M. The stock trades on a trailing P/E of 23.8. Fundamentals as of Jul 4, 2026

Our scenario range runs from ₹712.73 (bear case) to ₹1,105 (bull case); at ₹446.90, the current price sits below that range. The share trades about 19% below its 52-week high and 29% above its 52-week low. For context, the median of 10 Other peers we cover trades at -16% fair-value upside — at 113%, 509635 screens cheaper than that median.

Key figures & financial health

Free cash flow −₹11.4M FY2025
P/E ratio 23.8
EPS (TTM) ₹7.08
Net debt ₹3.2M FY2022

Figures from reported company fundamentals (EODHD) · as of Jul 4, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

509635 reported revenue of ₹3.8B in FY2025 versus ₹2.3B in FY2021, a compound +13.0%/yr. Reported net income was ₹311M in FY2025, compounding +9.5%/yr from FY2021.

Revenue +13.0%/yr
FY21 ₹2.3B
FY22 ₹2.8B
FY23 ₹2.9B
FY24 ₹3.2B
FY25 ₹3.8B
Net income +9.5%/yr
FY21 ₹216M
FY22 ₹275M
FY23 ₹344M
FY24 ₹350M
FY25 ₹311M

Is 509635 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "509635 Fair Value". https://www.fairvalue-calculator.com/stock/509635

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Jul 4, 2026).

Stock Price Fair Value vs Fair Value
There MOH €521.90 €269.92 -48%
Sony Corporation SON1 €17.58 €37.56 +114%
Federal Home Loan Mortgage Corporation FREJO $16.84 $64.93 +286%
533278 533278 ₹438.60 ₹720.31 +64%
Nestl?? India Limited 500790 ₹1,459 ₹279.60 -81%
540376 540376 ₹3,993 ₹1,806 -55%
540777 540777 ₹567.55 ₹142.69 -75%
Lupin Limited 500257 ₹2,476 ₹2,372 -4%
540719 540719 ₹1,788 ₹850.02 -52%
524804 524804 ₹1,620 ₹1,368 -16%

Explore undervalued stocks

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

Frequently asked questions

Is 509635 (509635) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹950.31 versus a price of ₹446.90 — about +113% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 509635?
Our model-based fair value for 509635 is ₹950.31 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹446.90.
What is the quality score of 509635?
509635 has a Quality Score of 52/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 509635?
The net profit margin of 509635 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.