EN DE

533217 Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹3.4B

5 533217 533217 · BSE
Price₹93.92
Fair Value₹237.72
Upside+153.1%
Quality60/100
Watch 533217 for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Moderate moat 49/100
Evidence: High Range ₹164.29 – ₹318.06 Share as image

Fair value as of: Aug 18, 2026

From 22 valuation models · updated 2 days ago

Share price +2.8% over the past month.

A solid business, screening 153% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹164.29). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹164.29 to ₹318.06) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹122.60 ₹41.77 Fair Value ₹237.72 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range ₹41.77 – ₹122.60 · fair‑value band ₹164.29 – ₹318.06 · the ₹93.92 price screens below the ₹237.72 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

533217 (533217) currently trades at ₹93.92, while our model-based Fair Value estimate is ₹237.72, implying the stock looks roughly 153.1% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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: high), always confirm before acting.

Net debt stands at ₹497M. The stock trades on a trailing P/E of 3.9 (as of Aug 18, 2026). Fundamentals as of Aug 18, 2026

Our scenario range runs from ₹164.29 (bear case) to ₹318.06 (bull case); at ₹93.92, the current price sits below 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 13% below its 52-week high and 69% above its 52-week low. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 153%, 533217 screens cheaper 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.

Model 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. Evidence
Highest evidence
Growth DCF ₹190.21 ₹252.18 ₹355.82 80
Residual Income ₹312.51 ₹301.51 ₹250.32 76
Rev-Margin DCF ₹207.07 ₹311.67 ₹439.62 74
All 22 models by family
DCF Models
FCF DCF ₹182.79 ₹247.04 ₹363.59 38
Owner Earnings ₹166.80 ₹225.28 ₹331.37 31
5Y Revenue Exit ₹207.07 ₹307.37 ₹453.94 39
5Y EBITDA Exit ₹219.30 ₹328.49 ₹473.74 41
5Y P/E Exit ₹189.73 ₹277.44 ₹382.77 38
10Y Revenue Exit ₹189.86 ₹263.77 ₹344.23 36
10Y EBITDA Exit ₹203.14 ₹276.63 ₹355.72 37
10Y P/E Exit ₹185.57 ₹245.53 ₹302.93 35
Earnings-Based
Graham-Dodd ₹91.28 ₹116.02 ₹132.03 54
EPV ₹192.48 ₹222.15 ₹247.75 59
Multiples
P/E Multiple ₹221.48 ₹295.31 ₹369.14 63
P/S Multiple ₹171.15 ₹228.19 ₹285.24 58
P/B Multiple ₹171.15 ₹228.19 ₹285.24 55
EV/EBIT ₹318.55 ₹423.21 ₹527.87 53
EV/EBITDA ₹283.40 ₹376.35 ₹469.29 54
EV/Revenue ₹242.67 ₹344.72 ₹446.76 43
Asset-Based
NCAV (Graham) ₹218.81 ₹293.21 ₹437.62 50
Growth DCF
Growth DCF ₹190.21 ₹252.18 ₹355.82 80
Rev-Margin DCF ₹207.07 ₹311.67 ₹439.62 74
Economic Profit
Residual Income ₹312.51 ₹301.51 ₹250.32 76
ROIC Compounder ₹192.48 ₹222.15 ₹247.75 72
Growth Earnings
Growth-Adj P/E ₹156.13 ₹223.04 ₹289.95 68

Widest divergence: Multiples (₹295.31) versus Earnings-Based (₹116.02). Highest evidence: Growth DCF (80).

Notify me when 533217 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 ₹695M FY2025
P/E ratio 3.9 as of Aug 18, 2026
EPS (TTM) ₹11.92
Net debt ₹497M FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 59

Profitability 28
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 58
Distance to the 52-week high (market factor)
Net Issuance 83
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

533217 reported revenue of ₹7.4B in FY2025 versus ₹6.7B in FY2021, a compound +2.5%/yr. Reported net income was ₹487M in FY2025, compounding +4.7%/yr from FY2021.

Growth Quality 72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹7.4B
Latest YoY
+0.9%
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.
+1.2%
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.
+6.3%
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.
−2.1%
Revenue +2.5%/yr
FY21 ₹6.7B
FY22 ₹7.1B
FY23 ₹7.0B
FY24 ₹7.3B
FY25 ₹7.4B
Net income +4.7%/yr
FY21 ₹406M
FY22 −₹381M
FY23 ₹99.5M
FY24 ₹778M
FY25 ₹487M

Watch 533217: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "533217 Fair Value". https://www.fairvalue-calculator.com/stock/533217

Peer Group

Media & Publishing · 15 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 Score 62 · Top 25%
Fair Value upside +167% · Top 25%
Return on assets 0% · Above median
Net margin (TTM) 0% · Above median
Operating margin (TTM) 0% · Above median
Revenue growth 0% · Above median

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Megacable Holdings MEGACPO 62.14 MXN 72.22 MXN +16%
GTNA GTNA $5.94 $5.83 -2%
GMA7 GMA7 4.40 PHP 8.36 PHP +90%
SM Culture & Contents Co 048550 1,383 KRW 1,113 KRW -19%
ABS ABS 3.14 PHP 2.72 PHP -13%
Showbox Corp 086980 2,115 KRW 3,511 KRW +66%
DIGITAL CHOSUN Inc 033130 1,910 KRW 2,439 KRW +28%
SM Life Design Group 063440 1,130 KRW 2,065 KRW +83%
PLI PLI 6.58 PLN 1.85 PLN -72%
eMnet Inc 123570 1,636 KRW 1,491 KRW -9%

Compare 533217 with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

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

Frequently asked questions

Is 533217 overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of ₹237.72 versus a price of ₹93.92, about +153% (undervalued).
What is the fair value of 533217?
Our model-based fair value for 533217 is ₹237.72 (as of Aug 18, 2026), built from audited fundamentals. The current price: ₹93.92.
What is the quality score of 533217?
533217 has a Quality Score of 60/100. 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 533217?
The net profit margin of 533217 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 533217 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.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.