EN DE

542812 Fair Value & Analysis

Basic Materials · IN · Market cap ₹439B

5 542812 542812 · BSE
Price₹4,369
Fair Value₹791.05
Upside-81.9%
Quality57/100
Mixed Growth
Thin margins · 0.0% net margin
Low debt
Watch 542812 for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹553.74 – ₹1,028 Share as image

Fair value as of: Aug 3, 2026

From 17 valuation models · updated today

Share price +10.9% over the past month.

A solid business, but screening 82% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹1,028). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹553.74 to ₹1,028) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹4,801 ₹570.36 Fair Value ₹791.05 Mar 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 3, 2026.

How to read this chart

60‑month range ₹570.36 – ₹4,801 · fair‑value band ₹553.74 – ₹1,028 · the ₹4,369 price screens above the ₹791.05 fair value. Dashed = 300-day average. As of Aug 3, 2026.

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

Analysis

542812 (542812) currently trades at ₹4,369, while our model-based Fair Value estimate is ₹791.05, implying the stock looks roughly 81.9% overvalued today. We read business quality at 57/100 (solid quality), in the Basic Materials 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).

The stock trades on a trailing P/E of 56.5. Fundamentals as of Aug 3, 2026

Our scenario range runs from ₹553.74 (bear case) to ₹1,028 (bull case); at ₹4,369, the current price sits above that range. The share trades about 6% below its 52-week high and 50% above its 52-week low. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -82%, 542812 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.

Model BearBaseBull Evidence
Highest evidence
Residual Income ₹600.44 ₹640.85 ₹728.12 76
ROIC Compounder ₹558.10 ₹662.60 ₹805.50 72
Gordon GGM ₹31.57 ₹68.92 ₹115.96 70
All 17 models by family
DCF Models
Owner Earnings ₹9.67 ₹43.88 31
Earnings-Based
Graham-Dodd ₹369.65 ₹1,584 ₹2,164 54
Lynch FV ₹405.26 ₹578.94 ₹752.62 50
PEG = 1.0 ₹405.26 ₹578.94 ₹752.62 46
EPV ₹558.10 ₹662.60 ₹755.48 59
Dividend Discount
Gordon GGM ₹31.57 ₹68.92 ₹115.96 70
DDM Multi-Stage ₹31.57 ₹56.45 ₹71.82 61
Multiples
P/E Multiple ₹815.41 ₹1,087 ₹1,359 63
P/S Multiple ₹693.10 ₹924.13 ₹1,155 58
P/B Multiple ₹693.10 ₹924.13 ₹1,155 55
EV/EBIT ₹977.84 ₹1,315 ₹1,652 53
EV/EBITDA ₹1,041 ₹1,399 ₹1,758 54
EV/Revenue ₹648.05 ₹940.36 ₹1,233 43
Asset-Based
NCAV (Graham) ₹361.07 ₹483.83 ₹722.13 50
Economic Profit
Residual Income ₹600.44 ₹640.85 ₹728.12 76
ROIC Compounder ₹558.10 ₹662.60 ₹805.50 72
Growth Earnings
Growth-Adj P/E ₹661.05 ₹944.35 ₹1,228 68

Widest divergence: Growth Earnings (₹944.35) versus DCF Models (₹9.67). Highest evidence: Residual Income (76).

Quality Score breakdown

Overall quality 57/100

Of which business quality 50 · Market factors (momentum, volatility) 69

Profitability 39
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 11
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 82
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

FY2020 – FY2024 · reported fiscal years

542812 reported revenue of ₹47.4B in FY2024 versus ₹26.5B in FY2020, a compound +15.6%/yr. Reported net income was ₹5.5B in FY2024.

Growth Quality 41/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
₹47.4B
Latest YoY
+10.7%
Avg. growth/yr (3Y)
+6.2%
Avg. growth/yr (5Y)
+12.7%
Revenue +15.6%/yr
FY20 ₹26.5B
FY21 ₹39.5B
FY22 ₹56.8B
FY23 ₹42.8B
FY24 ₹47.4B
Net income
FY20 −₹2.2B
FY21 ₹7.9B
FY22 ₹13.3B
FY23 ₹4.3B
FY24 ₹5.5B

542812 screens 82% overvalued. Compare with BASF SE →

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). "542812 Fair Value". https://www.fairvalue-calculator.com/stock/542812

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 3, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
Rongsheng Petrochemical Co 002493 ¥10.95 ¥2.39 -78%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
Navin Fluorine International Limited NAVINFLUOR ₹7,647 ₹2,200 -71%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Deepak Nitrite Limited DEEPAKNTR ₹1,662 ₹686.18 -59%

Compare 542812 with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

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

Frequently asked questions

Is 542812 overvalued or undervalued?
As of Aug 3, 2026, our model estimates a fair value of ₹791.05 versus a price of ₹4,369, about −82% (overvalued).
What is the fair value of 542812?
Our model-based fair value for 542812 is ₹791.05 (as of Aug 3, 2026), built from audited fundamentals. The current price is ₹4,369.
What is the quality score of 542812?
542812 has a Quality Score of 57/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the net profit margin of 542812?
The net profit margin of 542812 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 542812 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.