White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range ₹82.70 – ₹5,545 · fair‑value band ₹2,201 – ₹4,247 · the ₹4,119 price screens above the ₹2,943 fair value. Dashed = 300-day average. As of Aug 13, 2026.
GE T&D India Limited (522275) currently trades at ₹4,119, while our model-based Fair Value estimate is ₹2,943, implying the stock looks roughly 28.6% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Net debt stands at ₹1.8B. Fundamentals as of Aug 13, 2026
Our scenario range runs from ₹2,201 (bear case) to ₹4,247 (bull case); at ₹4,119, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 27% below its 52-week high and 82% above its 52-week low. For context, the median of 10 Industrials peers we cover trades at -13% fair-value upside, at -29%, 522275 screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
ModelBear ⓘ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.Evidence
Highest evidence
Residual Income₹22,911₹41,083₹949,87176
Growth DCF₹41,529₹71,428₹122,68372
Gordon GGM₹2,297₹4,775₹7,57670
All 26 models by family
DCF Models
FCF DCF₹41,937₹74,860₹133,07038
Owner Earnings₹30,922₹54,535₹96,28631
5Y Revenue Exit₹25,698₹39,370₹57,39439
5Y EBITDA Exit₹35,636₹60,103₹90,79741
5Y P/E Exit₹39,356₹67,863₹100,69238
10Y Revenue Exit₹30,273₹45,211₹67,25136
10Y EBITDA Exit₹37,426₹60,507₹95,53937
10Y P/E Exit₹39,905₹66,232₹103,91935
Earnings-Based
Graham-Dodd₹16,386₹79,166₹109,02254
Lynch FV₹21,169₹30,242₹39,31450
PEG = 1.0₹21,169₹30,242₹39,31446
EPV₹27,049₹31,060₹34,57059
Dividend Discount
Gordon GGM₹2,297₹4,775₹7,57670
DDM Multi-Stage₹2,297₹4,027₹5,01261
Multiples
P/E Multiple₹37,953₹50,603₹63,25463
P/S Multiple₹18,190₹24,253₹30,31758
P/B Multiple₹17,741₹23,655₹29,56955
EV/EBIT₹43,767₹57,363₹70,95953
EV/EBITDA₹35,055₹45,746₹56,43854
EV/Revenue₹18,260₹24,808₹31,35743
Asset-Based
NCAV (Graham)₹2,628₹3,522₹5,25750
Growth DCF
Growth DCF₹41,529₹71,428₹122,68372
Rev-Margin DCF₹25,698₹39,368₹57,30967
Economic Profit
Residual Income₹22,911₹41,083₹949,87176
ROIC Compounder₹28,256₹33,904₹39,87267
Growth Earnings
Growth-Adj P/E₹32,967₹47,096₹61,22568
Widest divergence: DCF Models (₹60,103) versus Asset-Based (₹3,522). Highest evidence: Residual Income (76).
Notify me when 522275 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
Free cash flow₹15.2BFY2025
EPS (TTM)₹-11.82
Net debt₹1.8BFY2022
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality74/100
Of which business quality 73
· Market factors (momentum, volatility) 65
Profitability79
Margins and returns on capital today
Quality Growth69
Are margins and returns improving?
Cashflow85
Earnings quality: real cash, not paper profit
Fin. Strength75
Balance sheet, leverage, solvency risk
Investment31
Disciplined investing over empire-building
Low Volatility36
Calm price path (market factor)
Momentum77
Price trend over the last 3–12 months (market factor)
52W Momentum77
Distance to the 52-week high (market factor)
Net Issuance82
Buybacks instead of dilution
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
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.
Growth Quality 87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹62.1B
Latest YoY
+44.6%
Avg. growth/yr (3Y) ⓘ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.
+30.8%
Avg. growth/yr (5Y) ⓘ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.
+12.4%
Avg. growth/yr (10Y) ⓘ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.
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
Peer Group
Machinery, Tools, Heavy Vehicles, Trains & Ships · 37 stocks
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.
Quality Score74 · Top 25%
Fair Value upside−29% · Below median
Return on assets0% · Below median
Net margin (TTM)0% · Below median
Operating margin (TTM)0% · Below median
Revenue growth0% · Below median
Dividend yield (TTM)6.0% · Top 25%
Valuation Multiples vs Machinery, Tools, Heavy Vehicles, Trains & Ships median · lower = cheaper
P/FCF0.0× · Pricier than median
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
This stockSector peers
VALUE0· sector 32
FUTURE0· sector 62
PAST0· sector 100
HEALTH0· sector 99
DIVIDEND100· sector 35
VALUE 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Machinery, Tools, Heavy Vehicles, Trains & Ships stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
Is GE T&D India Limited (522275) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹2,943 versus a price of ₹4,119, about −29% (overvalued).
What is the fair value of 522275?
Our model-based fair value for GE T&D India Limited is ₹2,943 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹4,119.
What is the quality score of 522275?
GE T&D India Limited has a Quality Score of 74/100. 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 net profit margin of 522275?
The net profit margin of GE T&D India Limited 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.
14 days Pro free · no card
Track GE T&D India Limited and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
or
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.
