Fair Value Calculator Fair Value Calculator
EN DE

516022 (516022) Fair Value & Analysis

Other · IN · Market cap ₹1.6B

5 516022 516022 · BSE
Price₹139.30
Fair Value₹381.55
Upside+173.9%
Quality55/100
Watch 516022 for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹267.09 – ₹381.55

Fair value as of: Jul 4, 2026

From 24 valuation models · updated today

Share price −0.3% over the past month.

Price vs Fair Value (12 months)

₹179.67 ₹120.40 Fair Value ₹381.55 Jul 2025 Jul 2026

12‑month range ₹120.40 – ₹179.67 · fair‑value band ₹267.09 – ₹381.55 · the ₹139.30 price screens below the ₹381.55 fair value. As of Jul 4, 2026.

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

Analysis

516022 (516022) currently trades at ₹139.30, while our model-based Fair Value estimate is ₹381.55 — implying the stock looks roughly 173.9% undervalued today. We read business quality at 55/100 (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 ₹10.1M. The stock trades on a trailing P/E of 2.8. Fundamentals as of Jul 4, 2026

Key figures & financial health

Free cash flow ₹204M FY2025
P/E ratio 2.8
EPS (TTM) ₹36.06
Net debt ₹10.1M FY2018

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

516022 reported revenue of ₹4.1B in FY2025 versus ₹3.3B in FY2021, a compound +5.5%/yr. Reported net income was ₹328M in FY2025, compounding −2.8%/yr from FY2021.

Revenue +5.5%/yr
FY21 ₹3.3B
FY22 ₹4.9B
FY23 ₹4.4B
FY24 ₹4.4B
FY25 ₹4.1B
Net income −2.8%/yr
FY21 ₹366M
FY22 ₹657M
FY23 ₹640M
FY24 ₹411M
FY25 ₹328M

Is 516022 fairly valued? → Check now

Similar stocks

6 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 €39.38 +124%
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%

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 516022 (516022) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹381.55 versus a price of ₹139.30 — about +174% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 516022?
Our model-based fair value for 516022 is ₹381.55 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹139.30.
What is the quality score of 516022?
516022 has a Quality Score of 55/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 516022?
The net profit margin of 516022 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.

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