Frontier Springs Limited (522195) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Frontier Springs Limited ₹190, price ₹1,417, upside -86.6%, quality 72 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Frontier Springs 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 ₹79.83 – ₹1,795 · fair‑value band ₹75.31 – ₹388.40 · the ₹1,417 price screens above the ₹189.96 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Frontier Springs in your weekly email
Every Wednesday you see whether Frontier Springs 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.
Frontier Springs Limited manufactures and sells coil and leaf springs, L.B. and hot coiled compression springs, and forging items in India and internationally.
Show more
Frontier Springs Limited manufactures and sells coil and leaf springs, L.B. and hot coiled compression springs, and forging items in India and internationally. Its forging products include bogie bolster suspension hangers, brake block hangers, hooks, knuckle throwers, shafts for silent block, shoes, toogles, top followers, knuckle pins, screw coupling for coaches and locomotives, and wedges. The company offers its products to railways, wagons, locomotives, coaches, heavy engineering industries, and original earth mover equipment manufacturers. Frontier Springs Limited was founded in 1981 and is based in Kanpur, India.
Stock analysis
Frontier Springs Limited (522195) currently trades at ₹1,417, while our model-based Fair Value estimate is ₹189.96, 86.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of ₹1,674 per share, and 21 of the 26 models we run sit above the ₹1,417 price.
Bear case: the Dividend Discount group reads lowest at ₹31.76, and 5 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹75.31 (bear) to ₹388.40 (bull), the price of ₹1,417 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 72/100 (solid quality), in the Industrial Goods sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Frontier Springs Limited reported revenue of ₹3.2B in FY2026 versus ₹837M in FY2022, a compound +40.1%/yr. Reported net income was ₹613M in FY2026, compounding +69.0%/yr from FY2022.
Key figures
Market cap ₹1.2B (≈ $12.6M) · P/E ratio 8.3 · P/S ratio 1.58 · EPS (TTM) ₹32.49 · Dividend yield 0.4% · Net margin 19.0% · Return on equity 25.8% · Return on assets (EBIT) 19.4%.
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 21% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrial Goods peers we cover trades at −11% fair-value upside, at −87%, 522195 screens richer than that median.
Fair Value models
Bear ₹75.31Fair Value ₹189.96Bull ₹388.40
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 (₹16.00 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
+39.2%
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.
+44.2%
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.
+33.1%
Start year 2021 (pandemic). Over 10 years: +22.9% 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.
+19.5%
’15
’16
’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.
+66.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+66.5%
Dividend (yield on the price)0.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.21.3% vs 25.3%, slowing
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.13% → 25%
2026 sits 378% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2021 (pandemic)
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).
+48.9%
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 +43.0% a year for the price.
Compare Frontier Springs 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Machine Tools & Accessories” was too small, so the broader sector is used.)Industrials · 5313 stocks
Beats the sector median on 7/10 measures
Overall it ranks above its sector peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside−37.2% · Below median
Profitability
Return on equity (TTM)25.8% · Top 25%
Return on assets13.4% · Top 25%
Net margin (TTM)14.3% · Top 25%
Operating margin (TTM)18.1% · Top 25%
Growth and dividend
Revenue growth−12.8% · Bottom 25%
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Industrials median · lower = cheaper
P/E (TTM)8.3× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 17
FUTURE (revenue growth)0· sector 37
PAST (return on equity)100· sector 29
HEALTH (low debt)100· sector 94
DIVIDEND (yield)8· sector 37
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.
Is Frontier Springs Limited (522195) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹189.96 versus a price of ₹1,417, about −87% upside (overvalued).
What is the fair value of 522195?
Our model-based fair value for Frontier Springs Limited is ₹189.96 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹1,417.
What is the quality score of 522195?
Frontier Springs Limited has a Quality Score of 72/100. 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 Frontier Springs Limited (522195)?
Our model-based price target is the fair value of ₹189.96 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ₹75.31, optimistic scenario ₹388.40. It is a calculation from audited fundamentals, not an analyst target.
What is the Frontier Springs Limited stock forecast for 2026?
Our models put fair value at ₹189.96, about −87% upside versus a price of ₹1,417 (overvalued). Cautious scenario ₹75.31, optimistic scenario ₹388.40. The calculation is refreshed regularly with new filings.
Does Frontier Springs Limited pay a dividend?
Frontier Springs Limited currently shows a dividend yield of about 0.41% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Frontier Springs Limited (522195)?
For today's price to be fair in a discounted-cash-flow model, Frontier Springs Limited would have to grow free cash flow by +48.9 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +33.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 522195 use?
Our models discount Frontier Springs Limited at 12.2 %: a base by market capitalisation (nano), damped by beta 0.95, 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 Frontier Springs Limited that is +48.9 % per year a year over ten years, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Frontier Springs Limited (522195) delivered so far?
Over the past 5 years revenue at Frontier Springs Limited grew +33.2 % a year. The price currently implies +48.9 % 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.
What is the free cash flow yield of Frontier Springs Limited (522195)?
The free-cash-flow yield on the price is 1.01 %: that much free cash flow Frontier Springs Limited produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Frontier Springs Limited (522195)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Frontier Springs Limited it is ₹189.96 per share (as of Sep 24, 2026), against a price of ₹1,417. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Frontier Springs Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 522195 trades above its calculated fair value: price ₹1,417, fair value ₹189.96, a gap of about −87% (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 522195?
No. The price is what the market pays today (₹1,417); the fair value is what the company's own numbers justify (₹189.96). For Frontier Springs Limited the two are ₹1,227 per share apart. That gap is exactly why we show both numbers side by side.
How much is Frontier Springs Limited worth?
The market values Frontier Springs Limited at about ₹1.2B (market capitalisation, as of Sep 24, 2026). Per share that is ₹1,417; our models calculate a fair value of ₹189.96 per share.
What do the bullish and bearish scenarios say about 522195?
Our models span a range for Frontier Springs Limited: cautious scenario ₹75.31, base ₹189.96, optimistic ₹388.40 per share (as of Sep 24, 2026, price ₹1,417). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 522195?
Frontier Springs Limited trades at a price-to-earnings ratio of 8.3 (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 ₹189.96 is built from several models across several years.
How solid is the balance sheet of Frontier Springs Limited (522195)?
Balance-sheet figures for Frontier Springs Limited (as of Sep 24, 2026): return on equity 25.8%, debt of 0.01 per unit of equity. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 522195 from its 52-week high?
Frontier Springs Limited trades at ₹1,417, about 21% below its 52-week high of ₹1,795 and 22% above the low of ₹1,162 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹189.96 is for.
Which stocks are comparable to Frontier Springs Limited?
From the same area (Industrial Goods) we also value FRONTSP, FLUIDOM, DHPIND, Hittco Tools 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 Frontier Springs Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹1,417, calculated fair value ₹189.96 (−87%), Quality Score 72/100, from 26 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 522195 calculated?
We run Frontier Springs Limited through 26 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 ₹189.96, 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. Frontier Springs 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 Frontier Springs Limited (522195)?
The closing price on Oct 1, 2026 was ₹1,417. Our model-based fair value is ₹189.96, about −87% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Frontier Springs Limited right now?
A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (₹388.40). The favourable scenario is already priced in. The model range is unusually wide (₹75.31 to ₹388.40). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 Frontier Springs Limited
How large is the market capitalisation of Frontier Springs Limited (522195)?
The market capitalisation of Frontier Springs Limited is ₹1.2B (≈ $12.6M). 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 Frontier Springs Limited (522195)?
The price-to-sales ratio of Frontier Springs Limited is 1.58 (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 Frontier Springs Limited (522195)?
Earnings per share at Frontier Springs Limited are ₹32.49 (price ÷ EPS = P/E 8.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Frontier Springs Limited (522195)?
The dividend yield of Frontier Springs Limited is 0.4% (payout 17.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Frontier Springs Limited (522195)?
The net margin of Frontier Springs Limited is 19.0% (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 Frontier Springs Limited (522195)?
The return on equity (ROE) of Frontier Springs Limited is 25.8% (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 Frontier Springs Limited (522195)?
On an EBIT basis the return on assets of Frontier Springs Limited is 19.4% (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 Frontier Springs Limited (522195)?
The operating margin of Frontier Springs Limited is 18.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Frontier Springs Limited (522195)?
Revenue at Frontier Springs Limited is growing −12.8% versus a year earlier (3y avg +44.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Frontier Springs Limited (522195)?
Earnings per share at Frontier Springs Limited are growing −7.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Frontier Springs Limited (522195) carry?
The net debt of Frontier Springs Limited is ₹73.0M (fiscal year 2026, ≈ 0.4 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 Frontier Springs Limited in the live analysis
One click puts Frontier Springs 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.
