Fair Value Calculator Fair Value Calculator
EN DE

521016 (521016) Fair Value & Analysis

Other · IN · Market cap ₹12.8B

5 521016 521016 · BSE
Price₹429.00
Fair Value₹722.79
Upside+68.5%
Quality58/100
Watch 521016 for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹542.10 – ₹903.49

Fair value as of: Jul 4, 2026

From 26 valuation models · updated 4 days ago

Share price +25.0% over the past month.

Price vs Fair Value (12 months)

₹440.90 ₹223.60 Fair Value ₹722.79 Jul 2025 Jul 2026

12‑month range ₹223.60 – ₹440.90 · fair‑value band ₹542.10 – ₹903.49 · the ₹429.00 price screens below the ₹722.79 fair value. As of Jul 4, 2026.

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

Analysis

521016 (521016) currently trades at ₹429.00, while our model-based Fair Value estimate is ₹722.79 — implying the stock looks roughly 68.5% undervalued today. We read business quality at 58/100 (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 ₹9.6B. The stock trades on a trailing P/E of 17.3. Fundamentals as of Jul 4, 2026

Our scenario range runs from ₹542.10 (bear case) to ₹903.49 (bull case); at ₹429.00, the current price sits below that range. The share trades about 8% below its 52-week high and 97% above its 52-week low. For context, the median of 10 Other peers we cover trades at -16% fair-value upside — at 68%, 521016 screens cheaper than that median.

Key figures & financial health

Free cash flow ₹3.7B FY2025
P/E ratio 17.3
EPS (TTM) ₹3.73
Net debt ₹9.6B FY2025

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

521016 reported revenue of ₹41.4B in FY2025 versus ₹28.4B in FY2021, a compound +9.9%/yr. Reported net income was ₹1.3B in FY2025, compounding −22.9%/yr from FY2021.

Revenue +9.9%/yr
FY21 ₹28.4B
FY22 ₹30.1B
FY23 ₹35.6B
FY24 ₹41.5B
FY25 ₹41.4B
Net income −22.9%/yr
FY21 ₹3.6B
FY22 ₹2.8B
FY23 ₹3.4B
FY24 ₹2.5B
FY25 ₹1.3B

Is 521016 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). "521016 Fair Value". https://www.fairvalue-calculator.com/stock/521016

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 521016 (521016) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹722.79 versus a price of ₹429.00 — about +68% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 521016?
Our model-based fair value for 521016 is ₹722.79 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹429.00.
What is the quality score of 521016?
521016 has a Quality Score of 58/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 521016?
The net profit margin of 521016 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.