Shristi Infrastructure Development Corporation Limited (511411) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Shristi Infrastructure Development Corporation Limited ₹40.96, price ₹32.56, upside +25.8%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range ₹19.90 – ₹66.88 · fair‑value band ₹40.96 – ₹55.06 · the ₹32.56 price screens below the ₹40.96 fair value. Dashed = 300-day average. As of Oct 3, 2026.
Follow Shristi Infrastructure Development Corporation in your weekly email
Every Wednesday you see whether Shristi Infrastructure Development Corporation is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Shristi Infrastructure Development Corporation Limited, together with its subsidiaries, engages in the construction and infrastructure development business in India. The company constructs roads, power plants, townships and residential properties, hotels, hospitals, shopping malls, logistics hubs, economic and industrial parks, and mixed use developments.
Show more
Shristi Infrastructure Development Corporation Limited, together with its subsidiaries, engages in the construction and infrastructure development business in India. The company constructs roads, power plants, townships and residential properties, hotels, hospitals, shopping malls, logistics hubs, economic and industrial parks, and mixed use developments. It is also involved in the real estate development activities. The company was incorporated in 1990 and is based in New Delhi, India. Shristi Infrastructure Development Corporation Limited is a subsidiary of Adishakti Commercial Private Limited.
Stock analysis
Shristi Infrastructure Development Corporation Limited (511411) currently trades at ₹32.56, while our model-based Fair Value estimate is ₹40.96, implying the stock looks roughly 20.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹50.31 per share, and 3 of the 7 models we run sit above the ₹32.56 price.
Bear case: the Growth DCF group reads lowest at ₹11.03, and 4 of the 7 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹40.96 (bear) to ₹55.06 (bull), the price of ₹32.56 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Shristi Infrastructure Development Corporation Limited reported revenue of ₹688M in FY2026 versus ₹2.8B in FY2022, a compound −29.4%/yr. Reported net income was −₹254M in FY2026.
Key figures
Market cap ₹859M (≈ $8.9M) · P/E ratio 107.1 · P/S ratio 0.24 · EPS (TTM) ₹0.8870 · Dividend yield 0.2% · Net margin −37.0% · Return on equity −28.3% · Return on assets (EBIT) 0.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (medium confidence).
What moves the price
The share trades about 12% below its 52-week high and 36% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 85% fair-value upside, at 26%, 511411 screens richer than that median.
Fair Value models
Bear ₹40.96Fair Value ₹40.96Bull ₹55.06
Price ₹32.56 · Upside +25.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.1983 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−21.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−32.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−23.8%
Start year 2021 (pandemic). Over 10 years: −10.0% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−6.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−4.0% (2021) → −3.7% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+4.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +0.5% a year for the price.
Compare Shristi Infrastructure Development Corporation Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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 “Real Estate Development” was too small, so the broader sector is used.)Real Estate · 1844 stocks
Beats the sector median on 3/9 measures
Overall it trails its sector peers.
Valuation
Quality Score52 · Below median
Fair Value upside+25.8% · Above median
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets1.5% · Below median
Net margin (TTM)−16.9% · Bottom 25%
Operating margin (TTM)12.6% · Below median
Growth and dividend
Revenue growth93.2% · Top 25%
Dividend yield (TTM)0.2% · Bottom 25%
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs Real Estate median · lower = cheaper
P/E (TTM)107.1× · Priciest 25%
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
EV/EBITDA3.6× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)68· sector 40
FUTURE (revenue growth)100· sector 11
PAST (return on equity)0· sector 16
HEALTH (low debt)0· sector 79
DIVIDEND (yield)4· sector 84
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
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). "Shristi Infrastructure Development Corporation Limited Fair Value". https://www.fairvalue-calculator.com/stock/511411
Frequently asked questions
Is Shristi Infrastructure Development Corporation Limited (511411) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹40.96 versus a price of ₹32.56, about +26% upside (undervalued).
What is the fair value of 511411?
Our model-based fair value for Shristi Infrastructure Development Corporation Limited is ₹40.96 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹32.56.
What is the quality score of 511411?
Shristi Infrastructure Development Corporation Limited has a Quality Score of 52/100. 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 price target for Shristi Infrastructure Development Corporation Limited (511411)?
Our model-based price target is the fair value of ₹40.96 (as of Oct 3, 2026) from 7 valuation models. Cautious scenario ₹40.96, optimistic scenario ₹55.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Shristi Infrastructure Development Corporation Limited stock forecast for 2026?
Our models put fair value at ₹40.96, about +26% upside versus a price of ₹32.56 (undervalued). Cautious scenario ₹40.96, optimistic scenario ₹55.06. The calculation is refreshed regularly with new filings.
Does Shristi Infrastructure Development Corporation Limited pay a dividend?
Shristi Infrastructure Development Corporation Limited currently shows a dividend yield of about 0.18% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Shristi Infrastructure Development Corporation Limited (511411)?
For today's price to be fair in a discounted-cash-flow model, Shristi Infrastructure Development Corporation Limited would have to grow free cash flow by +4.7 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -23.8 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 511411 use?
Our models discount Shristi Infrastructure Development Corporation Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.25, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shristi Infrastructure Development Corporation Limited that is +4.7 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Shristi Infrastructure Development Corporation Limited (511411) delivered so far?
Over the past 5 years revenue at Shristi Infrastructure Development Corporation Limited grew -23.8 % a year. The price currently implies +4.7 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shristi Infrastructure Development Corporation Limited (511411) growing?
The median revenue growth in the sector is +8.9 % a year. That is the yardstick for the growth priced into Shristi Infrastructure Development Corporation Limited (+4.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shristi Infrastructure Development Corporation Limited (511411)?
The free-cash-flow yield on the price is 45.08 %: that much free cash flow Shristi Infrastructure Development Corporation Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shristi Infrastructure Development Corporation Limited (511411)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shristi Infrastructure Development Corporation Limited it is ₹40.96 per share (as of Oct 3, 2026), against a price of ₹32.56. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Shristi Infrastructure Development Corporation Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 511411 trades below its calculated fair value: price ₹32.56, fair value ₹40.96, a gap of about +26% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 511411?
No. The price is what the market pays today (₹32.56); the fair value is what the company's own numbers justify (₹40.96). For Shristi Infrastructure Development Corporation Limited the two are ₹8.40 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shristi Infrastructure Development Corporation Limited worth?
The market values Shristi Infrastructure Development Corporation Limited at about ₹859M (market capitalisation, as of Oct 3, 2026). Per share that is ₹32.56; our models calculate a fair value of ₹40.96 per share.
What do the bullish and bearish scenarios say about 511411?
Our models span a range for Shristi Infrastructure Development Corporation Limited: cautious scenario ₹40.96, base ₹40.96, optimistic ₹55.06 per share (as of Oct 3, 2026, price ₹32.56). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 511411?
Shristi Infrastructure Development Corporation Limited trades at a price-to-earnings ratio of 107.1 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹40.96 is built from several models across several years. Other multiples: EV/EBITDA 3.6.
How solid is the balance sheet of Shristi Infrastructure Development Corporation Limited (511411)?
Balance-sheet figures for Shristi Infrastructure Development Corporation Limited (as of Oct 3, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 511411 from its 52-week high?
Shristi Infrastructure Development Corporation Limited trades at ₹32.56, about 12% below its 52-week high of ₹36.85 and 36% above the low of ₹23.89 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹40.96 is for.
Which stocks are comparable to Shristi Infrastructure Development Corporation Limited?
From the same area (Real Estate) we also value MODIS, BRNP, SHRIKRISH, VICTMILL, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shristi Infrastructure Development Corporation Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹32.56, calculated fair value ₹40.96 (+26%), Quality Score 52/100, from 7 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 511411 calculated?
We run Shristi Infrastructure Development Corporation Limited through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹40.96, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.9 % above its aggregate fair value. Shristi Infrastructure Development Corporation Limited currently trades 21 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shristi Infrastructure Development Corporation Limited (511411)?
The closing price on Oct 1, 2026 was ₹32.56. Our model-based fair value is ₹40.96, about +26% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shristi Infrastructure Development Corporation Limited right now?
The price is below even our cautious bear case (₹40.96). The market is more pessimistic than our downside scenario. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Shristi Infrastructure Development Corporation Limited
How large is the market capitalisation of Shristi Infrastructure Development Corporation Limited (511411)?
The market capitalisation of Shristi Infrastructure Development Corporation Limited is ₹859M (≈ $8.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shristi Infrastructure Development Corporation Limited (511411)?
The price-to-sales ratio of Shristi Infrastructure Development Corporation Limited is 0.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shristi Infrastructure Development Corporation Limited (511411)?
Earnings per share at Shristi Infrastructure Development Corporation Limited are ₹0.8870 (price ÷ EPS = P/E 107.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shristi Infrastructure Development Corporation Limited (511411)?
The dividend yield of Shristi Infrastructure Development Corporation Limited is 0.2% (payout 6.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shristi Infrastructure Development Corporation Limited (511411)?
The net margin of Shristi Infrastructure Development Corporation Limited is −37.0% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shristi Infrastructure Development Corporation Limited (511411)?
The return on equity (ROE) of Shristi Infrastructure Development Corporation Limited is −28.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shristi Infrastructure Development Corporation Limited (511411)?
On an EBIT basis the return on assets of Shristi Infrastructure Development Corporation Limited is 0.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shristi Infrastructure Development Corporation Limited (511411)?
The operating margin of Shristi Infrastructure Development Corporation Limited is 12.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shristi Infrastructure Development Corporation Limited (511411)?
Revenue at Shristi Infrastructure Development Corporation Limited is growing +93.2% versus a year earlier (3y avg −32.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shristi Infrastructure Development Corporation Limited (511411)?
Earnings per share at Shristi Infrastructure Development Corporation Limited are growing +117% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shristi Infrastructure Development Corporation Limited (511411) carry?
The net debt of Shristi Infrastructure Development Corporation Limited is ₹3.7B (fiscal year 2026, ≈ 11.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shristi Infrastructure Development Corporation Limited in the live analysis
One click puts Shristi Infrastructure Development Corporation Limited 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.
