United Van Der Horst Limited (522091) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of United Van Der Horst Limited ₹16.08, price ₹35.36, upside -54.5%, quality 32 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch United Van Der Horst 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 freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range ₹1.70 – ₹59.43 · fair‑value band ₹12.06 – ₹20.10 · the ₹35.36 price screens above the ₹16.08 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow United Van Der Horst in your weekly email
Every Wednesday you see whether United Van Der Horst 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.
United Van Der Horst Limited provides reconditioning, re-standardizing, reverse engineering, and manufacturing services to various industries in India.
Show more
United Van Der Horst Limited provides reconditioning, re-standardizing, reverse engineering, and manufacturing services to various industries in India. The company manufactures hydraulic cylinders, which includes telescopic, suspension, double rod, tandem, roll force, and other cylinders used in oil field, marine, aluminum, steel plants, cement plants, special purpose machines (SPM), material handling equipment, industrial application, and earth moving equipment; and pneumatic cylinders, such as single and double acting, and hydro-pneumatic, as well as customize pneumatic cylinders for SPM, steel mills, marine applications, press shops, paper mills, aluminum industry, and others industries. It also provides accessories, which includes hydraulic, pneumatic, and rotary seals; telescopic, coil buggy, automated gauge controlled, rock breaker, jacking, buffer, and thruster jacking cylinders; power packs; control valves; and accumulators. In addition, the company offers refurbished products for marine, oil field, other industries. Further, it offers machine facilities, chrome plating, honing, in-situ machining, grinding and polishing, welding, stress relieving, pressure testing, and inspection services. The company serves a range of various products and services in hydraulic and pneumatic cylinders; power plants; and pump motor and gear boxes, steel, oil and gas, earthmoving, press forming, cement, wind mill, hydro power, pulp and paper, tire, aluminum, textile, chemical and fertilizer, automobile, valve, petrochemicals, and engineering and fabrication industries. United Van Der Horst Limited was incorporated in 1987 and is based in Navi Mumbai, India.
Stock analysis
United Van Der Horst Limited (522091) currently trades at ₹35.36, while our model-based Fair Value estimate is ₹16.08, 54.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of ₹108.84 per share, and 17 of the 17 models we run sit above the ₹35.36 price.
Bear case: the Asset-Based group reads lowest at ₹74.37, and 0 of the 17 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹12.06 (bear) to ₹20.10 (bull), the price of ₹35.36 sits above 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 32/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
United Van Der Horst Limited reported revenue of ₹319M in FY2026 versus ₹116M in FY2022, a compound +28.7%/yr. Reported net income was ₹52.3M in FY2026, compounding +31.5%/yr from FY2022.
Key figures
Market cap ₹81.9M (≈ $851K) · P/E ratio 7.5 · P/S ratio 1.23 · EPS (TTM) ₹3.22 · Net margin 16.4% · Return on equity 4.9% · Return on assets (EBIT) 7.0% · Operating margin 15.2%.
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 40% below its 52-week high and 25% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −58% fair-value upside, at −55%, 522091 screens cheaper than that median.
Fair Value models
Bear ₹12.06Fair Value ₹16.08Bull ₹20.10
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 (₹1.64 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+6.3%
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.
+24.0%
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.
+28.9%
Start year 2021 (pandemic)
Revenue growth 9 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.
+38.0%
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+13.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.8%
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.24% → 29%
2026 sits 81% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Revenue per share shrinking 18.3%/yr over ~6Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare United Van Der Horst 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.Industrial Machinery · 16 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside−54.9% · Below median
Profitability
Return on equity (TTM)4.9% · Bottom 25%
Return on assets1.6% · Below median
Net margin (TTM)17.2% · Top 25%
Operating margin (TTM)15.2% · Top 25%
Growth and dividend
Revenue growth9.6% · Above median
Balance sheet
Debt / equity0.26× · Highest 25%
Valuation Multiplesvs Industrial Machinery median · lower = cheaper
P/E (TTM)7.5× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)48· sector 13
PAST (return on equity)20· sector 36
HEALTH (low debt)87· sector 99
DIVIDEND (yield)0· sector 6
VALUE 0: the price sits above our fair-value range.
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). "United Van Der Horst Limited Fair Value". https://www.fairvalue-calculator.com/stock/522091
Frequently asked questions
Is United Van Der Horst Limited (522091) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹16.08 versus a price of ₹35.36, about −55% upside (overvalued).
What is the fair value of 522091?
Our model-based fair value for United Van Der Horst Limited is ₹16.08 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹35.36.
What is the quality score of 522091?
United Van Der Horst Limited has a Quality Score of 32/100. 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 United Van Der Horst Limited (522091)?
Our model-based price target is the fair value of ₹16.08 (as of Sep 24, 2026) from 17 valuation models. Cautious scenario ₹12.06, optimistic scenario ₹20.10. It is a calculation from audited fundamentals, not an analyst target.
What is the United Van Der Horst Limited stock forecast for 2026?
Our models put fair value at ₹16.08, about −55% upside versus a price of ₹35.36 (overvalued). Cautious scenario ₹12.06, optimistic scenario ₹20.10. The calculation is refreshed regularly with new filings.
What is the intrinsic value of United Van Der Horst Limited (522091)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For United Van Der Horst Limited it is ₹16.08 per share (as of Sep 24, 2026), against a price of ₹35.36. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is United Van Der Horst Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 522091 trades above its calculated fair value: price ₹35.36, fair value ₹16.08, a gap of about −55% (overvalued). 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 522091?
No. The price is what the market pays today (₹35.36); the fair value is what the company's own numbers justify (₹16.08). For United Van Der Horst Limited the two are ₹19.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is United Van Der Horst Limited worth?
The market values United Van Der Horst Limited at about ₹81.9M (market capitalisation, as of Sep 24, 2026). Per share that is ₹35.36; our models calculate a fair value of ₹16.08 per share.
What do the bullish and bearish scenarios say about 522091?
Our models span a range for United Van Der Horst Limited: cautious scenario ₹12.06, base ₹16.08, optimistic ₹20.10 per share (as of Sep 24, 2026, price ₹35.36). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 522091?
United Van Der Horst Limited trades at a price-to-earnings ratio of 7.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹16.08 is built from several models across several years.
How solid is the balance sheet of United Van Der Horst Limited (522091)?
Balance-sheet figures for United Van Der Horst Limited (as of Sep 24, 2026): return on equity 4.9%, debt of 0.26 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 522091 from its 52-week high?
United Van Der Horst Limited trades at ₹35.36, about 40% below its 52-week high of ₹59.43 and 25% above the low of ₹28.22 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹16.08 is for.
Which stocks are comparable to United Van Der Horst Limited?
From the same area (Industrials) we also value BAJAJST, SEALMATIC, BIRLAPREC, Stovec Industries Limited, 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 United Van Der Horst Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹35.36, calculated fair value ₹16.08 (−55%), Quality Score 32/100, from 17 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 522091 calculated?
We run United Van Der Horst Limited through 17 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 ₹16.08, 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. United Van Der Horst Limited itself currently trades above fair value. 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 United Van Der Horst Limited (522091)?
The closing price on Oct 1, 2026 was ₹35.36. Our model-based fair value is ₹16.08, about −55% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with United Van Der Horst Limited right now?
The price sits above even our optimistic bull case (₹20.10). The favourable scenario is already priced in. Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. 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 United Van Der Horst Limited
How large is the market capitalisation of United Van Der Horst Limited (522091)?
The market capitalisation of United Van Der Horst Limited is ₹81.9M (≈ $851K). 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 United Van Der Horst Limited (522091)?
The price-to-sales ratio of United Van Der Horst Limited is 1.23 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of United Van Der Horst Limited (522091)?
Earnings per share at United Van Der Horst Limited are ₹3.22 (price ÷ EPS = P/E 7.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of United Van Der Horst Limited (522091)?
The net margin of United Van Der Horst Limited is 16.4% (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 United Van Der Horst Limited (522091)?
The return on equity (ROE) of United Van Der Horst Limited is 4.9% (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 United Van Der Horst Limited (522091)?
On an EBIT basis the return on assets of United Van Der Horst Limited is 7.0% (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 United Van Der Horst Limited (522091)?
The operating margin of United Van Der Horst Limited is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at United Van Der Horst Limited (522091)?
Revenue at United Van Der Horst Limited is growing +9.6% versus a year earlier (3y avg +24.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does United Van Der Horst Limited (522091) generate?
The free cash flow of United Van Der Horst Limited is −₹42.4M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does United Van Der Horst Limited (522091) carry?
The net debt of United Van Der Horst Limited is ₹317M (fiscal year 2026). 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 United Van Der Horst Limited in the live analysis
One click puts United Van Der Horst 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.
