EN DE

512573 Fair Value & Analysis

Consumer Non-Cyclicals · IN · Market cap ₹60.5B

5 512573 512573 · BSE
Price₹865.90
Fair Value₹1,191
Upside+37.5%
Quality65/100
Watch 512573 for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Wide moat 67/100
Evidence: Medium Range ₹721.65 – ₹1,797 Share as image

Fair value as of: Aug 15, 2026

From 24 valuation models · updated 4 days ago

Share price −14.5% over the past month.

A solid business, screening 38% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹721.65 to ₹1,797) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,482 ₹313.15 Fair Value ₹1,191 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 ₹313.15 – ₹1,482 · fair‑value band ₹721.65 – ₹1,797 · the ₹865.90 price screens below the ₹1,191 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

512573 (512573) currently trades at ₹865.90, while our model-based Fair Value estimate is ₹1,191, implying the stock looks roughly 37.5% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Non-Cyclicals 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: medium), always confirm before acting.

Net debt stands at ₹14.2M. The stock trades on a trailing P/E of 17.5 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹721.65 (bear case) to ₹1,797 (bull case); at ₹865.90, 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 45% below its 52-week high and 43% above its 52-week low. For context, the median of 10 Consumer Non-Cyclicals peers we cover trades at 11% fair-value upside, at 38%, 512573 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
Growth DCF ₹724.05 ₹1,090 ₹1,623 80
Residual Income ₹573.26 ₹755.07 ₹2,643 76
Rev-Margin DCF ₹819.35 ₹1,357 ₹1,985 74
All 24 models by family
DCF Models
FCF DCF ₹714.29 ₹1,133 ₹1,786 38
Owner Earnings ₹989.79 ₹1,572 ₹2,477 31
5Y Revenue Exit ₹819.35 ₹1,363 ₹2,065 39
5Y EBITDA Exit ₹871.67 ₹1,462 ₹2,158 41
5Y P/E Exit ₹1,059 ₹1,818 ₹2,627 38
10Y Revenue Exit ₹746.85 ₹1,237 ₹1,913 36
10Y EBITDA Exit ₹808.51 ₹1,306 ₹1,984 37
10Y P/E Exit ₹928.92 ₹1,555 ₹2,348 35
Earnings-Based
Graham-Dodd ₹596.49 ₹1,986 ₹2,659 54
Lynch FV ₹450.09 ₹642.98 ₹835.88 50
PEG = 1.0 ₹450.09 ₹642.98 ₹835.88 46
EPV ₹755.19 ₹880.23 ₹989.63 59
Multiples
P/E Multiple ₹1,382 ₹1,842 ₹2,303 63
P/S Multiple ₹1,038 ₹1,384 ₹1,729 58
P/B Multiple ₹1,118 ₹1,491 ₹1,864 55
EV/EBIT ₹1,276 ₹1,700 ₹2,124 53
EV/EBITDA ₹1,066 ₹1,420 ₹1,774 54
EV/Revenue ₹912.35 ₹1,301 ₹1,690 43
Asset-Based
NCAV (Graham) ₹237.80 ₹318.66 ₹475.61 50
Growth DCF
Growth DCF ₹724.05 ₹1,090 ₹1,623 80
Rev-Margin DCF ₹819.35 ₹1,357 ₹1,985 74
Economic Profit
Residual Income ₹573.26 ₹755.07 ₹2,643 76
ROIC Compounder ₹811.44 ₹1,040 ₹1,317 72
Growth Earnings
Growth-Adj P/E ₹1,170 ₹1,671 ₹2,173 68

Widest divergence: Growth Earnings (₹1,671) versus Asset-Based (₹318.66). Highest evidence: Growth DCF (80).

Notify me when 512573 reaches fair value

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

Key figures & financial health

Free cash flow ₹4.2B FY2025
P/E ratio 17.5 as of Aug 15, 2026
EPS (TTM) ₹25.42
Net debt ₹14.2M FY2023

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 32

Profitability 72
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 13
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 48
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.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

512573 reported revenue of ₹59.7B in FY2025 versus ₹50.4B in FY2021, a compound +4.4%/yr. Reported net income was ₹6.1B in FY2025, compounding +28.6%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹59.7B
Latest YoY
+6.5%
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.
+5.5%
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.
+7.8%
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.
+11.5%
Revenue +4.4%/yr
FY21 ₹50.4B
FY22 ₹50.9B
FY23 ₹53.7B
FY24 ₹56.1B
FY25 ₹59.7B
Net income +28.6%/yr
FY21 ₹2.2B
FY22 ₹2.8B
FY23 ₹3.6B
FY24 ₹5.3B
FY25 ₹6.1B

Watch 512573: 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). "512573 Fair Value". https://www.fairvalue-calculator.com/stock/512573

Peer Group

Food & Tobacco · 17 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 64 · Top 25%
Fair Value upside +38% · Above median
Return on assets 0% · Top 25%
Net margin (TTM) 0% · Top 25%
Operating margin (TTM) 0% · Above median
Revenue growth 0% · Top 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Food & Tobacco median · lower = cheaper

P/E (TTM) 17.5× · Cheaper than median

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Tobacco

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Food & Tobacco stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
FB FB 48.65 PHP 42.15 PHP -13%
URC URC 61.20 PHP 42.55 PHP -30%
CNPF CNPF 32.50 PHP 62.66 PHP +93%
531335 531335 ₹510.05 ₹182.62 -64%
540743 540743 ₹561.40 ₹621.99 +11%
The Bombay Burmah Trading Corporation 501425 ₹1,468 ₹4,500 +207%
DNL DNL 3.64 PHP 3.33 PHP -9%
509966 509966 ₹215.35 ₹139.07 -35%
519600 519600 ₹1,136 ₹2,944 +159%
RFM RFM 5.41 PHP 8.87 PHP +64%

Compare 512573 with another stock

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

Free, no sign-up

Explore undervalued 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 512573 overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹1,191 versus a price of ₹865.90, about +38% (undervalued).
What is the fair value of 512573?
Our model-based fair value for 512573 is ₹1,191 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹865.90.
What is the quality score of 512573?
512573 has a Quality Score of 65/100. 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 512573?
The net profit margin of 512573 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.

14 days Pro free · no card

Track 512573 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.