Fair Value Calculator Fair Value Calculator
EN DE

Terai Tea Company (530533) Fair Value & Analysis

Other · IN · Market cap ₹228M

TT Terai Tea Company 530533 · BSE
Price₹120.60
Fair Value₹128.12
Upside+6.2%
Quality48/100
Watch Terai Tea Company for free — get notified when fair value or trend changes. Watch for free
Evidence: Medium Range ₹96.09 – ₹128.12

Fair value as of: Jul 4, 2026

From 8 valuation models · updated today

Share price +10.8% over the past month.

Price vs Fair Value (12 months)

₹139.45 ₹91.50 Fair Value ₹128.12 Jul 2025 Jul 2026

12‑month range ₹91.50 – ₹139.45 · fair‑value band ₹96.09 – ₹128.12 · the ₹120.60 price screens below the ₹128.12 fair value. As of Jul 4, 2026.

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

Analysis

Terai Tea Company (530533) currently trades at ₹120.60, while our model-based Fair Value estimate is ₹128.12 — implying the stock looks roughly 6.2% undervalued today. We read business quality at 48/100 (below-average quality), in the Other sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium) — always confirm before acting.

Over the trailing twelve months, Terai Tea Company generated revenue of ₹1.2B at a net margin of 3.9%. Revenue declined 6.8% year over year. Net debt stands at ₹379M. The stock trades on a trailing P/E of 16.6. Fundamentals as of Jul 4, 2026

Key figures & financial health

Revenue (TTM) ₹1.2B
Revenue growth (YoY) -6.8%
Net margin 3.9%
Free cash flow −₹55.7M FY2026
P/E ratio 16.6
Operating margin 5.6%
More key figures
EPS (TTM) ₹6.66
EPS growth (YoY) +160%
Net debt ₹379M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 4, 2026. TTM = trailing twelve months.

About the company

Terai Tea Company Limited manufactures and sells tea in India. It also trades in sugar, raw jute, and other agri merchandise. The company was incorporated in 1973 and is headquartered in Siliguri, India.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Terai Tea Company reported revenue of ₹887M in FY2026 versus ₹732M in FY2022, a compound +4.9%/yr. Reported net income was ₹51.8M in FY2026, compounding −16.9%/yr from FY2022.

Revenue +4.9%/yr
FY22 ₹732M
FY23 ₹932M
FY24 ₹1.1B
FY25 ₹1.0B
FY26 ₹887M
Net income −16.9%/yr
FY22 ₹109M
FY23 ₹17.9M
FY24 ₹49.2M
FY25 ₹95.3M
FY26 ₹51.8M

Is 530533 fairly valued? → Check now

Similar stocks

6 more Other stocks, each showing price versus our Fair Value estimate (as of Jul 4, 2026).

Stock Price Fair Value vs Fair Value
There MOH €521.90 €269.92 -48%
Sony Corporation SON1 €17.58 €39.38 +124%
Federal Home Loan Mortgage Corporation FREJO $16.84 $64.93 +286%
533278 533278 ₹438.60 ₹720.31 +64%
Nestl?? India Limited 500790 ₹1,459 ₹279.60 -81%
540376 540376 ₹3,993 ₹1,806 -55%

Explore undervalued stocks

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

Frequently asked questions

Is Terai Tea Company (530533) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹128.12 versus a price of ₹120.60 — about +6% (undervalued). Model-based estimate, not financial advice.
What is the fair value of 530533?
Our model-based fair value for Terai Tea Company is ₹128.12 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹120.60.
What is the quality score of 530533?
Terai Tea Company has a Quality Score of 48/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Terai Tea Company (530533)?
Terai Tea Company reported trailing-twelve-month revenue of about ₹1.2B (latest available figure, as of Jul 4, 2026).
What is the net profit margin of 530533?
The net profit margin of Terai Tea Company is about 3.9%, meaning it keeps roughly 3.9% 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.