GE T&D India Limited (522275) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of GE T&D India Limited stock ₹1,626, price ₹4,069, upside -60.0%, quality 75 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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. As of Oct 28, 2026.
How to read this chart
60‑month range ₹82.70 – ₹5,545 · fair‑value band ₹1,077 – ₹2,123 · the ₹4,069 price screens above the ₹1,626 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow GE T&D India in your weekly email
Every Wednesday you see whether GE T&D India 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.
GE T&D India Limited (522275) currently trades at ₹4,069, while our model-based Fair Value estimate is ₹1,626, 60.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹941.36 per share, and 0 of the 26 models we run sit above the ₹4,069 price.
Bear case: the Economic Profit group reads lowest at ₹259.17, and 26 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹1,077 (bear) to ₹2,123 (bull), the price of ₹4,069 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 75/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
GE T&D India Limited reported revenue of ₹62.1B in FY2025 versus ₹30.7B in FY2021, a compound +19.3%/yr. Reported net income was ₹12.3B in FY2025.
Key figures
Market cap ₹21.5B (≈ $225M) · EPS (TTM) ₹−11.82 · Dividend yield 6.0% · Net margin 19.9% · Return on assets (EBIT) 9.3% · Free cash flow ₹15.2B · Net debt ₹1.8B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 85 out of 100 (medium confidence).
What moves the price
The share trades about 27% below its 52-week high and 59% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at −60%, 522275 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹43.95 to ₹1,582). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear₹1,077Fair Value ₹1,626Bull₹2,123
Price ₹4,069 · Upside -60.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+44.6%
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.
+30.8%
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.
+12.4%
Start year 2020 (pandemic). Over 10 years: +6.0% a year
Revenue growth 10 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.
+6.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
≈ +98.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +92.5%
Dividend (yield on the price)6.0%
Profit margin 2020 to 2025 ⓘ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.2% → 26%
2025 sits 213% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 2.36 per share, median 8.15 in 2016 to 2018). It measures the recovery from the trough, not lasting growth.
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).
+48.8%
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 +42.9% a year for the price.
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). "GE T&D India Limited Fair Value". https://www.fairvalue-calculator.com/stock/522275
Frequently asked questions
Is GE T&D India Limited (522275) overvalued or undervalued?
As of Oct 28, 2026, our model estimates a fair value of ₹1,626 versus a price of ₹4,069, about −60% upside (overvalued).
What is the fair value of 522275?
Our model-based fair value for GE T&D India Limited is ₹1,626 (as of Oct 28, 2026), built from audited fundamentals. The current price: ₹4,069.
What is the quality score of 522275?
GE T&D India Limited has a Quality Score of 75/100. 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 GE T&D India Limited (522275)?
Our model-based price target is the fair value of ₹1,626 (as of Oct 28, 2026) from 26 valuation models. Cautious scenario ₹1,077, optimistic scenario ₹2,123. It is a calculation from audited fundamentals, not an analyst target.
What is the GE T&D India Limited stock forecast for 2026?
Our models put fair value at ₹1,626, about −60% upside versus a price of ₹4,069 (overvalued). Cautious scenario ₹1,077, optimistic scenario ₹2,123. The calculation is refreshed regularly with new filings.
Does GE T&D India Limited pay a dividend?
GE T&D India Limited currently shows a dividend yield of 5.96% relative to its recent price (as of Oct 28, 2026).
What growth is priced into GE T&D India Limited (522275)?
For today's price to be fair in a discounted-cash-flow model, GE T&D India Limited would have to grow free cash flow by +48.8 % per year for five years (discount rate 15.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.5 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 522275 use?
Our models discount GE T&D India Limited at 15.4 %: a base by market capitalisation (micro), 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 GE T&D India Limited that is +48.8 % per year a year over ten years, using the same discount rate (15.4 %) and the same formula as our fair value.
How much growth has GE T&D India Limited (522275) delivered so far?
Over the past 5 years revenue at GE T&D India Limited grew +12.5 % a year. The price currently implies +48.8 % 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 GE T&D India Limited (522275) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into GE T&D India Limited (+48.8 % 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 GE T&D India Limited (522275)?
The free-cash-flow yield on the price is 1.46 %: that much free cash flow GE T&D India Limited produces per unit of market value. When it exceeds the discount rate of our models (15.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GE T&D India Limited (522275)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GE T&D India Limited it is ₹1,626 per share (as of Oct 28, 2026), against a price of ₹4,069. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is GE T&D India Limited stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 522275 trades above its calculated fair value: price ₹4,069, fair value ₹1,626, a gap of about −60% (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 522275?
No. The price is what the market pays today (₹4,069); the fair value is what the company's own numbers justify (₹1,626). For GE T&D India Limited the two are ₹2,443 per share apart. That gap is exactly why we show both numbers side by side.
How much is GE T&D India Limited worth?
The market values GE T&D India Limited at about ₹21.5B (market capitalisation, as of Oct 28, 2026). Per share that is ₹4,069; our models calculate a fair value of ₹1,626 per share.
What do the bullish and bearish scenarios say about 522275?
Our models span a range for GE T&D India Limited: cautious scenario ₹1,077, base ₹1,626, optimistic ₹2,123 per share (as of Oct 28, 2026, price ₹4,069). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 522275 from its 52-week high?
GE T&D India Limited trades at ₹4,069, about 27% below its 52-week high of ₹5,545 and 59% above the low of ₹2,553 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of ₹1,626 is for.
Which stocks are comparable to GE T&D India Limited?
From the same area (Industrials) we also value Sungho Electronics Corp, SPG Co, BHI Co, VITZROCELL Co, 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 GE T&D India Limited stock attractive at the current price?
The data as of Oct 28, 2026: price ₹4,069, calculated fair value ₹1,626 (−60%), Quality Score 75/100, 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 522275 calculated?
We run GE T&D India 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 ₹1,626, 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 13.4 % above its aggregate fair value. GE T&D India 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 GE T&D India Limited (522275)?
The closing price on Oct 28, 2026 was ₹4,069. Our model-based fair value is ₹1,626, about −60% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GE T&D India Limited right now?
A high-quality business (quality 75/100), 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 (₹2,123). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (₹1,077 to ₹2,123) leaves room in how you read the outcome.
Key figures of GE T&D India Limited
How large is the market capitalisation of GE T&D India Limited (522275)?
The market capitalisation of GE T&D India Limited is ₹21.5B (≈ $225M). 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 GE T&D India Limited (522275)?
Earnings per share at GE T&D India Limited are ₹−11.82. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GE T&D India Limited (522275)?
The dividend yield of GE T&D India Limited is 6.0%. 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 GE T&D India Limited (522275)?
The net margin of GE T&D India Limited is 19.9% (fiscal year 2025). 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 GE T&D India Limited (522275)?
On an EBIT basis the return on assets of GE T&D India Limited is 9.3% (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 GE T&D India Limited (522275) carry?
The net debt of GE T&D India Limited is ₹1.8B (fiscal year 2022, ≈ 0.1 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 GE T&D India Limited in the live analysis
One click puts GE T&D India Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
