Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
Smiths & Founders (India) Limited (513418) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Smiths & Founders (India) Limited ₹25.78, price ₹8.91, upside +189.3%, quality 71 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? Yes
- Good quality? Yes
- Add to watchlist
SF
Thin data
Sep 24, 2026
Smiths & Founders (India) Limited
513418 · BSEClearly undervaluedStrong Fair Value upside, but quality is only moderate.
✓Fair value ₹25.78 · Strongly undervalued (+189.3%)
✓Quality 71/100
✓Healthy Growth (revenue 5y +9.7 %/yr)
!Thin margins · 9.7% net margin (FY2026)
✓Low debt · generates free cash flow
!Evidence only low, so the estimate is less certain
Watch Smiths & Founders (India) Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.
Watch for free
Pro now: $1 first month
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ₹0.7100 – ₹14.22 · fair‑value band ₹20.10 – ₹33.82 · the ₹8.91 price screens below the ₹25.78 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Company profile
Smiths & Founders (India) Limited manufactures and sells closed die steel forgings, cast iron castings, and cast iron cylinder liners in India and internationally.
Show more
Smiths & Founders (India) Limited manufactures and sells closed die steel forgings, cast iron castings, and cast iron cylinder liners in India and internationally. Its forgings include automobile components, including rocker arms, connecting rods, tie rod ends yokes, spiders, clutch hubs, clutch release levers, clevis, clutch plates, pressure plates, etc.; and general engineering products, such as gear blanks, wheel dressers, insulator pins, insulator hooks, tool holders, shackles, rotating eyes, chain links, and other products. The company's forgings also comprise hydraulic forgings comprising valve bodies, rod eye ends, elbows, ports, etc.; mining tools, which include coal augurs, rotary drill bits, mining picks, bit holders, pick holders, etc.; and agricultural implements consisting of rotary tines, rotovator shovels, cultivator blades, etc. Its castings include cylinder liners for various automotive vehicles, compressors, diesel generators, oil engines, tractors, tillers, etc.; and wear rings. The company was formerly known as Shimoga Technologies Limited and changed its name to Smiths & Founders (India) Limited in March 2014. Smiths & Founders (India) Limited was founded in 1982 and is based in Bengaluru, India.
Stock analysis
Smiths & Founders (India) Limited (513418) currently trades at ₹8.91, while our model-based Fair Value estimate is ₹25.78, implying the stock looks roughly 65.4% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹32.91 per share, and 23 of the 23 models we run sit above the ₹8.91 price.
Bear case: the Economic Profit group reads lowest at ₹14.80, and 0 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹20.10 (bear) to ₹33.82 (bull), the price of ₹8.91 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 71/100 (solid quality), in the Other sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Smiths & Founders (India) Limited reported revenue of ₹140M in FY2026 versus ₹110M in FY2022, a compound +6.1%/yr. Reported net income was ₹13.6M in FY2026, compounding −1.5%/yr from FY2022.
Key figures
Market cap ₹59.2M (≈ $614K) · EPS (TTM) ₹−0.1018 · Net margin 9.7% · Return on assets (EBIT) 6.6% · Free cash flow ₹17.8M · Net debt ₹3.8M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 128% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Other peers we cover trades at −10% fair-value upside, at 189%, 513418 screens cheaper than that median.
Fair Value models
Bear ₹20.10
Fair Value ₹25.78
Bull ₹33.82
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.
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.
Highest evidence
FCF DCF
₹32.06
₹49.21
₹75.05
80
Growth DCF
₹32.33
₹47.14
₹67.92
78
5Y EBITDA Exit
₹20.20
₹28.39
₹37.72
76
All 23 models by family
DCF Models
FCF DCF
₹32.06
₹49.21
₹75.05
80
5Y Revenue Exit
₹20.30
₹28.57
₹38.85
73
5Y EBITDA Exit
₹20.20
₹28.39
₹37.72
76
5Y P/E Exit
₹27.83
₹42.96
₹58.99
71
10Y Revenue Exit
₹24.00
₹32.62
₹43.86
67
10Y EBITDA Exit
₹24.30
₹32.49
₹43.00
69
10Y P/E Exit
₹29.10
₹42.50
₹59.17
64
Earnings-Based
Graham-Dodd
₹13.96
₹47.89
₹64.29
64
Lynch FV
₹11.04
₹15.77
₹20.50
61
PEG = 1.0
₹11.04
₹15.77
₹20.50
57
EPV
₹13.07
₹14.80
₹16.30
74
Multiples
P/E Multiple
₹26.17
₹34.90
₹43.62
63
P/S Multiple
₹23.69
₹31.58
₹39.48
58
P/B Multiple
₹26.17
₹34.90
₹43.62
55
EV/EBIT
₹16.18
₹20.88
₹25.59
66
EV/EBITDA
₹15.01
₹19.32
₹23.63
67
EV/Revenue
₹14.30
₹19.54
₹24.78
54
Asset-Based
NCAV (Graham)
₹16.04
₹21.49
₹32.08
54
Growth DCF
Growth DCF
₹32.33
₹47.14
₹67.92
78
Rev-Margin DCF
₹20.30
₹28.88
₹39.14
73
Economic Profit
Residual Income
₹25.23
₹26.01
₹28.24
71
ROIC Compounder
₹13.07
₹14.80
₹16.30
72
Growth Earnings
Growth-Adj P/E
₹23.04
₹32.91
₹42.78
67
Notify me when 513418 reaches fair value
Put 513418 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
71/100
Of which business quality 68 · Market factors (momentum, volatility) 61
Profitability
42
Margins and returns on capital today
Quality Growth
63
Are margins and returns improving?
Cashflow
70
Earnings quality: real cash, not paper profit
Fin. Strength
73
Balance sheet, leverage, solvency risk
Investment
90
Disciplined investing over empire-building
Low Volatility
0
Calm price path (market factor)
Momentum
93
Price trend over the last 3–12 months (market factor)
52W Momentum
74
Distance to the 52-week high (market factor)
Net Issuance
82
Share count: buybacks or dilution?
Revenue & earnings trend
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.
80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+5.8%
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.
+10.1%
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.
+9.7%
Start year 2021 (pandemic). Over 10 years: +4.8% 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.
+6.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ −3.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.9%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘ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.8% → 6%
⚠ Rate on operating basis: 2026 sits 115% above its own trend.
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).
+34.8%
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 +29.4% a year for the price.
Watch 513418, get fair value alerts →
Compare Smiths & Founders (India) 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 industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Other · 112 stocks
Beats the industry median on 6/7 measures
Overall it ranks above its industry peers.
Valuation Multiplesvs Other median · lower = cheaper
Context: sector, industry, market
- Is the Materials sector expensive or cheap?
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Indian Stocks
- Valuation of the India market
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 Other stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| 542772 542772 | ₹1,039 | ₹1,143 | +10% |
| 590024 590024 | ₹778.10 | ₹103.33 | −87% |
| Indiabulls Real Estate Limited 532832 | ₹56.12 | ₹71.71 | +28% |
| 542851 542851 | ₹16.60 | ₹13.24 | −20% |
| Balmer Lawrie Investments Limited BLIL | ₹64.73 | ₹120.18 | +86% |
| 590005 590005 | ₹1,357 | ₹2,019 | +49% |
| National Peroxide Limited 500298 | ₹620.75 | ₹205.83 | −67% |
| Transpek Industry Limited 506687 | ₹1,310 | ₹1,176 | −10% |
| Oriental Carbon & Chemicals Limited ORIENTCQ | ₹123.15 | ₹26.58 | −78% |
| Shree Digvijay Cement Company 502180 | ₹66.72 | ₹32.46 | −51% |
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
Try a ready-made strategy
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 screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is Smiths & Founders (India) Limited (513418) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹25.78 versus a price of ₹8.91, about +189% upside (undervalued).
What is the fair value of 513418?
Our model-based fair value for Smiths & Founders (India) Limited is ₹25.78 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹8.91.
What is the quality score of 513418?
Smiths & Founders (India) Limited has a Quality Score of 71/100. 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 Smiths & Founders (India) Limited (513418)?
Our model-based price target is the fair value of ₹25.78 (as of Sep 24, 2026) from 23 valuation models. Cautious scenario ₹20.10, optimistic scenario ₹33.82. It is a calculation from audited fundamentals, not an analyst target.
What is the Smiths & Founders (India) Limited stock forecast for 2026?
Our models put fair value at ₹25.78, about +189% upside versus a price of ₹8.91 (undervalued). Cautious scenario ₹20.10, optimistic scenario ₹33.82. The calculation is refreshed regularly with new filings.
What growth is priced into Smiths & Founders (India) Limited (513418)?
For today's price to be fair in a discounted-cash-flow model, Smiths & Founders (India) Limited would have to grow free cash flow by +34.8 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 513418 use?
Our models discount Smiths & Founders (India) Limited at 12.4 %: a base by market capitalisation (nano), 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 Smiths & Founders (India) Limited that is +34.8 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Smiths & Founders (India) Limited (513418) delivered so far?
Over the past 5 years revenue at Smiths & Founders (India) Limited grew +9.7 % a year. The price currently implies +34.8 % 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 Smiths & Founders (India) Limited (513418) growing?
The median revenue growth in the sector is +8.0 % a year. That is the yardstick for the growth priced into Smiths & Founders (India) Limited (+34.8 % 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 Smiths & Founders (India) Limited (513418)?
The free-cash-flow yield on the price is 1.96 %: that much free cash flow Smiths & Founders (India) Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Smiths & Founders (India) Limited (513418)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Smiths & Founders (India) Limited it is ₹25.78 per share (as of Sep 24, 2026), against a price of ₹8.91. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Smiths & Founders (India) Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 513418 trades below its calculated fair value: price ₹8.91, fair value ₹25.78, a gap of about +189% (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 513418?
No. The price is what the market pays today (₹8.91); the fair value is what the company's own numbers justify (₹25.78). For Smiths & Founders (India) Limited the two are ₹16.87 per share apart. That gap is exactly why we show both numbers side by side.
How much is Smiths & Founders (India) Limited worth?
The market values Smiths & Founders (India) Limited at about ₹59.2M (market capitalisation, as of Sep 24, 2026). Per share that is ₹8.91; our models calculate a fair value of ₹25.78 per share.
What do the bullish and bearish scenarios say about 513418?
Our models span a range for Smiths & Founders (India) Limited: cautious scenario ₹20.10, base ₹25.78, optimistic ₹33.82 per share (as of Sep 24, 2026, price ₹8.91). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 513418 from its 52-week high?
Smiths & Founders (India) Limited trades at ₹8.91, about 37% below its 52-week high of ₹14.22 and 128% above the low of ₹3.91 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹25.78 is for.
Which stocks are comparable to Smiths & Founders (India) Limited?
From the same area (Other) we also value 542772, 590024, Indiabulls Real Estate Limited, 542851, 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 Smiths & Founders (India) Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹8.91, calculated fair value ₹25.78 (+189%), Quality Score 71/100, from 23 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 513418 calculated?
We run Smiths & Founders (India) Limited through 23 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 ₹25.78, 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 14.5 % above its aggregate fair value. Smiths & Founders (India) Limited currently trades 65 % 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 Smiths & Founders (India) Limited (513418)?
The closing price on Oct 1, 2026 was ₹8.91. Our model-based fair value is ₹25.78, about +189% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Smiths & Founders (India) Limited right now?
The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (₹20.10). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Smiths & Founders (India) Limited
How large is the market capitalisation of Smiths & Founders (India) Limited (513418)?
The market capitalisation of Smiths & Founders (India) Limited is ₹59.2M (≈ $614K). 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 are the earnings per share of Smiths & Founders (India) Limited (513418)?
Earnings per share at Smiths & Founders (India) Limited are ₹−0.1018. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Smiths & Founders (India) Limited (513418)?
The net margin of Smiths & Founders (India) Limited is 9.7% (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 EBIT return on assets of Smiths & Founders (India) Limited (513418)?
On an EBIT basis the return on assets of Smiths & Founders (India) Limited is 6.6% (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.
How much net debt does Smiths & Founders (India) Limited (513418) carry?
The net debt of Smiths & Founders (India) Limited is ₹3.8M (fiscal year 2025, ≈ 0.2 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 Smiths & Founders (India) Limited in the live analysis
One click puts Smiths & Founders (India) 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.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.