EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Faze Three Limited (530079) fair value: what the stock is really worth

As of Oct 1, 2026: fair value of Faze Three Limited ₹345, price ₹434, upside -20.4%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Consumer Cyclical · IN · ISIN INE963C01033

FT Thin data Sep 24, 2026

Faze Three Limited

530079 · BSE

Weak valuationQuality is weak on top of the rich price.

!Fair value ₹345.32 · Overvalued (−20.4%)
!Quality 48/100
!Expensive Growth (revenue 5y +18.0 %/yr)
✓Solidly profitable · 10.1% net margin (TTM)
✓Low debt
!Moderate moat 49/100
!Evidence only low, so the estimate is less certain
Watch Faze Three 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

₹734.80 ₹92.91 Fair Value ₹345.32 May 2021 Oct 2026

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 ₹92.91 – ₹734.80 · fair‑value band ₹241.73 – ₹448.92 · the ₹433.65 price screens above the ₹345.32 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

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

Company profile

Faze Three Limited manufactures and sells home textile products and auto fabrics in India.

Show more

Faze Three Limited manufactures and sells home textile products and auto fabrics in India. The company offers bathmats, rugs, blankets, throws, cushions, durries, carpets, cushion covers, curtains, table covers, chairpads, pillows, mattresses, mattresses pads, fiber fillings, floor and table coverings, bed spreads, aprons, mittens, pot holders, and kitchen towels. It also provides masks; automotive seat covers; water proof dog beds, dog bed covers, and pet collars; and outdoor ranges, such as outdoor furniture covers, awning fabrics, canopies, lounge cushions, and fade resistant and water repellent outdoor cushions. In addition, the company operates an interior and lifestyle store under the AA Living's brand, as well as operates an e-commerce platform. It serves retailers, hotel chains, spas and resorts, and cruses and liners. The company also exports its products to Europe, the United States, and the United Kingdom. The company was founded in 1982 and is based in Mumbai, India.

Stock analysis

Faze Three Limited (530079) currently trades at ₹433.65, while our model-based Fair Value estimate is ₹345.32, 20.4% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of ₹345.32 per share, and 2 of the 14 models we run sit above the ₹433.65 price.

Bear case: the Asset-Based group reads lowest at ₹115.72, and 12 of the 14 models stay below the price. Evidence for this calculation is low.

Scenario range: ₹241.73 (bear) to ₹448.92 (bull), the price of ₹433.65 sits inside 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 48/100 (below-average quality), in the Consumer Cyclical sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Faze Three Limited reported revenue of ₹6.9B in FY2025 versus ₹3.2B in FY2021, a compound +20.7%/yr. Reported net income was ₹407M in FY2025, compounding +13.0%/yr from FY2021.

Key figures

Market cap ₹10.5B (≈ $110M) · P/E ratio 19.4 · P/S ratio 1.15 · EPS (TTM) ₹22.30 · Net margin 5.9% · Return on equity 8.8% · Return on assets (EBIT) 12.3% · Operating margin 13.2%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 31% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at −20%, 530079 screens richer than that median.

Fair Value models

Bear ₹241.73 Fair Value ₹345.32 Bull ₹448.92
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 2025 figures (about 12 months old). Earnings retained since then (₹22.30 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.
Highest evidence
Residual Income ₹135.23 ₹143.32 ₹160.83 76
EPV ₹161.91 ₹180.91 ₹196.32 74
ROIC Compounder ₹161.91 ₹187.98 ₹225.06 72
All 14 models by family
Earnings-Based
Graham-Dodd ₹113.69 ₹571.52 ₹788.95 64
Lynch FV ₹154.84 ₹221.20 ₹287.56 61
PEG = 1.0 ₹154.84 ₹221.20 ₹287.56 57
EPV ₹161.91 ₹180.91 ₹196.32 74
Multiples
P/E Multiple ₹275.87 ₹367.83 ₹459.78 63
P/S Multiple ₹213.17 ₹284.23 ₹355.29 58
P/B Multiple ₹213.17 ₹284.23 ₹355.29 55
EV/EBIT ₹336.00 ₹446.79 ₹557.57 66
EV/EBITDA ₹317.85 ₹422.58 ₹527.32 67
EV/Revenue ₹227.68 ₹323.69 ₹419.71 53
Asset-Based
NCAV (Graham) ₹86.36 ₹115.72 ₹172.71 54
Economic Profit
Residual Income ₹135.23 ₹143.32 ₹160.83 76
ROIC Compounder ₹161.91 ₹187.98 ₹225.06 72
Growth Earnings
Growth-Adj P/E ₹241.73 ₹345.32 ₹448.92 67

Open the full fair value analysis →

Notify me when 530079 reaches fair value

Put 530079 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 36

Profitability 54
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 82
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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
+22.2%
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.
+11.0%
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.
+18.0%
Start year 2020 (pandemic). Over 10 years: +12.2% a year
Revenue growth 11 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.
+10.4%
What shareholders gained per year (last 5 years), in INR ⓘ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. 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.
+17.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.5%
Dividend (yield on the price)0.0%
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.9% → 9%

530079 screens overvalued: fair value 20% below the price. Compare with Tongkun Group →

Compare Faze Three 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.Textile Manufacturing · 334 stocks

Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score 48 · Below median
Fair Value upside −38.2% · Below median
Profitability
Return on equity (TTM) 8.8% · Above median
Return on assets 5.2% · Top 25%
Net margin (TTM) 10.1% · Top 25%
Operating margin (TTM) 13.2% · Top 25%
Growth and dividend
Revenue growth −3.3% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiplesvs Textile Manufacturing median · lower = cheaper

P/E (TTM) 19.4× · Pricier than median
P/B 2.44× · Priciest 25%
P/S (TTM) 1.91× · Priciest 25%
EV/EBITDA 11.4× · Pricier than median

Context: sector, industry, market

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

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Tongkun Group 601233 ¥23.26 ¥14.53 −38%
Shenzhou International Group 2313 HK$34.08 HK$71.99 +111%
Inner Mongolia ERDOS Resources Co 600295 ¥12.80 ¥14.35 +12%
K.P.R. Mill Limited KPRMILL ₹1,106 ₹901.34 −19%
Zhejiang Orient Holdings 600120 ¥4.65 ¥2.40 −48%
Welspun Living Limited WELSPUNLIV ₹239.17 ₹47.77 −80%
Ruentex Industries Ltd 2915 58.30 TWD 106.63 TWD +83%
Albany International Corp AIN $59.61 $25.00 −58%
Bros Eastern.,Ltd 601339 ¥7.25 ¥7.87 +9%
Vardhman Textiles Limited VTL ₹534.60 ₹269.96 −50%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

Faze Three Limited · Fair Value
₹345.32 −20%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Faze Three Limited Fair Value". https://www.fairvalue-calculator.com/stock/530079

Frequently asked questions

Is Faze Three Limited (530079) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹345.32 versus a price of ₹433.65, about −20% upside (overvalued).
What is the fair value of 530079?
Our model-based fair value for Faze Three Limited is ₹345.32 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹433.65.
What is the quality score of 530079?
Faze Three Limited has a Quality Score of 48/100. 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 Faze Three Limited (530079)?
Our model-based price target is the fair value of ₹345.32 (as of Sep 24, 2026) from 14 valuation models. Cautious scenario ₹241.73, optimistic scenario ₹448.92. It is a calculation from audited fundamentals, not an analyst target.
What is the Faze Three Limited stock forecast for 2026?
Our models put fair value at ₹345.32, about −20% upside versus a price of ₹433.65 (overvalued). Cautious scenario ₹241.73, optimistic scenario ₹448.92. The calculation is refreshed regularly with new filings.
What is the revenue of Faze Three Limited (530079)?
Faze Three Limited reported trailing-twelve-month revenue of about ₹5.4B (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Faze Three Limited (530079)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Faze Three Limited it is ₹345.32 per share (as of Sep 24, 2026), against a price of ₹433.65. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Faze Three Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 530079 trades above its calculated fair value: price ₹433.65, fair value ₹345.32, a gap of about −20% (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 530079?
No. The price is what the market pays today (₹433.65); the fair value is what the company's own numbers justify (₹345.32). For Faze Three Limited the two are ₹88.33 per share apart. That gap is exactly why we show both numbers side by side.
How much is Faze Three Limited worth?
The market values Faze Three Limited at about ₹10.5B (market capitalisation, as of Sep 24, 2026). Per share that is ₹433.65; our models calculate a fair value of ₹345.32 per share.
What do the bullish and bearish scenarios say about 530079?
Our models span a range for Faze Three Limited: cautious scenario ₹241.73, base ₹345.32, optimistic ₹448.92 per share (as of Sep 24, 2026, price ₹433.65). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 530079?
Faze Three Limited trades at a price-to-earnings ratio of 19.4 (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 ₹345.32 is built from several models across several years. Other multiples: P/B 2.4, P/S 1.9, EV/EBITDA 11.4.
How solid is the balance sheet of Faze Three Limited (530079)?
Balance-sheet figures for Faze Three Limited (as of Sep 24, 2026): return on equity 8.8%. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 530079 from its 52-week high?
Faze Three Limited trades at ₹433.65, about 31% below its 52-week high of ₹624.35 and 24% above the low of ₹348.95 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹345.32 is for.
Which stocks are comparable to Faze Three Limited?
From the same area (Consumer Cyclical) we also value Tongkun Group, Shenzhou International Group, Inner Mongolia ERDOS Resources Co, K.P.R. Mill 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 Faze Three Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹433.65, calculated fair value ₹345.32 (−20%), Quality Score 48/100, from 14 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 530079 calculated?
We run Faze Three Limited through 14 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 ₹345.32, 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. Faze Three 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 Faze Three Limited (530079)?
The closing price on Oct 1, 2026 was ₹433.65. Our model-based fair value is ₹345.32, about −20% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Faze Three Limited right now?
Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹241.73 to ₹448.92) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Faze Three Limited

How large is the market capitalisation of Faze Three Limited (530079)?
The market capitalisation of Faze Three Limited is ₹10.5B (≈ $110M). 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 Faze Three Limited (530079)?
The price-to-sales ratio of Faze Three Limited is 1.15 (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 Faze Three Limited (530079)?
Earnings per share at Faze Three Limited are ₹22.30 (price ÷ EPS = P/E 19.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Faze Three Limited (530079)?
The net margin of Faze Three Limited is 5.9% (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 return on equity of Faze Three Limited (530079)?
The return on equity (ROE) of Faze Three Limited is 8.8% (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 Faze Three Limited (530079)?
On an EBIT basis the return on assets of Faze Three Limited is 12.3% (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.
What is the operating margin of Faze Three Limited (530079)?
The operating margin of Faze Three Limited is 13.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Faze Three Limited (530079)?
Revenue at Faze Three Limited is growing −3.3% versus a year earlier (3y avg +11.0%). 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 Faze Three Limited (530079)?
Earnings per share at Faze Three Limited are growing −12.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch Faze Three Limited in the live analysis

One click puts Faze Three 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.