Fair Value Calculator Fair Value Calculator
EN DE

535667 (535667) Fair Value & Analysis

Other · IN · Market cap ₹166M

5 535667 535667 · BSE
Price₹225.15
Fair Value₹168.90
Upside-25.0%
Quality37/100
Watch 535667 for free — get notified when fair value or trend changes. Watch for free
Evidence: Medium Range ₹126.68 – ₹211.13

Fair value as of: Jul 4, 2026

From 15 valuation models · updated today

Share price +5.0% over the past month.

Price vs Fair Value (12 months)

₹225.15 ₹135.20 Fair Value ₹168.90 Jul 2025 Jul 2026

12‑month range ₹135.20 – ₹225.15 · fair‑value band ₹126.68 – ₹211.13 · the ₹225.15 price screens above the ₹168.90 fair value. As of Jul 4, 2026.

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

Analysis

535667 (535667) currently trades at ₹225.15, while our model-based Fair Value estimate is ₹168.90 — implying the stock looks roughly 25.0% overvalued today. We read business quality at 37/100 (below-average quality), in the Other 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: medium).

Net debt stands at ₹3.3B. The stock trades on a trailing P/E of 5.5. Fundamentals as of Jul 4, 2026

Key figures & financial health

Free cash flow −₹313M FY2025
P/E ratio 5.5
EPS (TTM) ₹1.21
Net debt ₹3.3B FY2026

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

535667 reported revenue of ₹712M in FY2025 versus ₹175M in FY2021, a compound +42.0%/yr. Reported net income was ₹118M in FY2025, compounding +35.9%/yr from FY2021.

Revenue +42.0%/yr
FY21 ₹175M
FY22 ₹236M
FY23 ₹452M
FY24 ₹637M
FY25 ₹712M
Net income +35.9%/yr
FY21 ₹34.5M
FY22 ₹51.5M
FY23 ₹30.6M
FY24 ₹76.4M
FY25 ₹118M

Is 535667 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 €209.16 -60%
Sony Corporation SON1 €17.58 €39.38 +124%
Federal Home Loan Mortgage Corporation FREJO $16.84 $28.75 +71%
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 535667 (535667) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹168.90 versus a price of ₹225.15 — about −25% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 535667?
Our model-based fair value for 535667 is ₹168.90 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹225.15.
What is the quality score of 535667?
535667 has a Quality Score of 37/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 535667?
The net profit margin of 535667 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.

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