Darjeeling Ropeway Company Ltd (DARJEELING) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Darjeeling Ropeway Company Ltd ₹27.57, price ₹25.99, upside +6.1%, quality 37 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range ₹3.10 – ₹103.00 · fair‑value band ₹19.58 – ₹35.56 · the ₹25.99 price screens below the ₹27.57 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow Darjeeling Ropeway Company in your weekly email
Every Wednesday you see whether Darjeeling Ropeway Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Darjeeling Ropeway Company Limited engages in real estate business in India. The company was incorporated in 1936 and is based in Mumbai, India.
Stock analysis
Darjeeling Ropeway Company Ltd (DARJEELING) currently trades at ₹25.99, while our model-based Fair Value estimate is ₹27.57, so the stock looks roughly fairly valued today (gap 5.7%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹71.16 per share, and 9 of the 15 models we run sit above the ₹25.99 price.
Bear case: the Asset-Based group reads lowest at ₹13.19, and 6 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹19.58 (bear) to ₹35.56 (bull), the price of ₹25.99 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 37/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Darjeeling Ropeway Company Ltd reported revenue of ₹44.6M in FY2026 versus ₹0 in FY2022. Reported net income was ₹17.0M in FY2026, compounding +163.9%/yr from FY2022.
Key figures
Market cap ₹204M (≈ $2.1M) · P/E ratio 5.5 · P/S ratio 2.10 · EPS (TTM) ₹4.72 · Net margin 38.1% · Return on equity 16.8% · Return on assets (EBIT) 0.5% · Operating margin 23.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 64% below its 52-week high and 111% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 10% fair-value upside, at 6%, DARJEELING screens richer than that median.
Fair Value models
Bear ₹19.58Fair Value ₹27.57Bull ₹35.56
Price ₹25.99 · Upside +6.1%
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 2026 figures (about 6 months old). Earnings retained since then (₹2.42 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.
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.48/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+390.0%
Revenue growth 7 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.
−1.1%
’19
’20
’25
’26
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.
+79.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+79.9%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2026 ⓘ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.−11% → 39%
Compare Darjeeling Ropeway Company Ltd 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.Real Estate - Development · 581 stocks
Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside+6.1% · Below median
Profitability
Return on equity (TTM)16.8% · Top 25%
Return on assets8.7% · Top 25%
Net margin (TTM)32.3% · Top 25%
Operating margin (TTM)23.1% · Above median
Growth and dividend
Revenue growth0.0% · Above median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
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). "Darjeeling Ropeway Company Ltd Fair Value". https://www.fairvalue-calculator.com/stock/DARJEELING
Frequently asked questions
Is Darjeeling Ropeway Company Ltd (DARJEELING) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹27.57 versus a price of ₹25.99, about +6% upside (fairly valued).
What is the fair value of DARJEELING?
Our model-based fair value for Darjeeling Ropeway Company Ltd is ₹27.57 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹25.99.
What is the quality score of DARJEELING?
Darjeeling Ropeway Company Ltd has a Quality Score of 37/100. 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 Darjeeling Ropeway Company Ltd (DARJEELING)?
Our model-based price target is the fair value of ₹27.57 (as of Sep 27, 2026) from 15 valuation models. Cautious scenario ₹19.58, optimistic scenario ₹35.56. It is a calculation from audited fundamentals, not an analyst target.
What is the Darjeeling Ropeway Company Ltd stock forecast for 2026?
Our models put fair value at ₹27.57, about +6% upside versus a price of ₹25.99 (fairly valued). Cautious scenario ₹19.58, optimistic scenario ₹35.56. The calculation is refreshed regularly with new filings.
What is the revenue of Darjeeling Ropeway Company Ltd (DARJEELING)?
Darjeeling Ropeway Company Ltd reported trailing-twelve-month revenue of about ₹65.8M (latest available figure, as of Sep 27, 2026).
What is the intrinsic value of Darjeeling Ropeway Company Ltd (DARJEELING)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Darjeeling Ropeway Company Ltd it is ₹27.57 per share (as of Sep 27, 2026), against a price of ₹25.99. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Darjeeling Ropeway Company Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, DARJEELING trades below its calculated fair value: price ₹25.99, fair value ₹27.57, a gap of about +6% (fairly valued). 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 DARJEELING?
No. The price is what the market pays today (₹25.99); the fair value is what the company's own numbers justify (₹27.57). For Darjeeling Ropeway Company Ltd the two are ₹1.58 per share apart. That gap is exactly why we show both numbers side by side.
How much is Darjeeling Ropeway Company Ltd worth?
The market values Darjeeling Ropeway Company Ltd at about ₹204M (market capitalisation, as of Sep 27, 2026). Per share that is ₹25.99; our models calculate a fair value of ₹27.57 per share.
What do the bullish and bearish scenarios say about DARJEELING?
Our models span a range for Darjeeling Ropeway Company Ltd: cautious scenario ₹19.58, base ₹27.57, optimistic ₹35.56 per share (as of Sep 27, 2026, price ₹25.99). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DARJEELING?
Darjeeling Ropeway Company Ltd trades at a price-to-earnings ratio of 5.5 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹27.57 is built from several models across several years. Other multiples: P/B 1.3, P/S 3.1, EV/EBITDA 6.5.
How solid is the balance sheet of Darjeeling Ropeway Company Ltd (DARJEELING)?
Balance-sheet figures for Darjeeling Ropeway Company Ltd (as of Sep 27, 2026): return on equity 16.8%. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is DARJEELING from its 52-week high?
Darjeeling Ropeway Company Ltd trades at ₹25.99, about 64% below its 52-week high of ₹72.69 and 111% above the low of ₹12.33 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹27.57 is for.
Which stocks are comparable to Darjeeling Ropeway Company Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 Darjeeling Ropeway Company Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price ₹25.99, calculated fair value ₹27.57 (+6%), Quality Score 37/100, from 15 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 DARJEELING calculated?
We run Darjeeling Ropeway Company Ltd through 15 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 ₹27.57, 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 14.9 % above its aggregate fair value. Darjeeling Ropeway Company Ltd currently trades 6 % below its own fair value, and the market average says nothing about that. 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 Darjeeling Ropeway Company Ltd (DARJEELING)?
The closing price on Oct 1, 2026 was ₹25.99. Our model-based fair value is ₹27.57, about +6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Darjeeling Ropeway Company Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (₹19.58 to ₹35.56) 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. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Darjeeling Ropeway Company Ltd
How large is the market capitalisation of Darjeeling Ropeway Company Ltd (DARJEELING)?
The market capitalisation of Darjeeling Ropeway Company Ltd is ₹204M (≈ $2.1M). 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 Darjeeling Ropeway Company Ltd (DARJEELING)?
The price-to-sales ratio of Darjeeling Ropeway Company Ltd is 2.10 (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 Darjeeling Ropeway Company Ltd (DARJEELING)?
Earnings per share at Darjeeling Ropeway Company Ltd are ₹4.72 (price ÷ EPS = P/E 5.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Darjeeling Ropeway Company Ltd (DARJEELING)?
The net margin of Darjeeling Ropeway Company Ltd is 38.1% (fiscal year 2026). 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 Darjeeling Ropeway Company Ltd (DARJEELING)?
The return on equity (ROE) of Darjeeling Ropeway Company Ltd is 16.8% (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 Darjeeling Ropeway Company Ltd (DARJEELING)?
On an EBIT basis the return on assets of Darjeeling Ropeway Company Ltd is 0.5% (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 Darjeeling Ropeway Company Ltd (DARJEELING)?
The operating margin of Darjeeling Ropeway Company Ltd is 23.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much free cash flow does Darjeeling Ropeway Company Ltd (DARJEELING) generate?
The free cash flow of Darjeeling Ropeway Company Ltd is −₹64.5M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Darjeeling Ropeway Company Ltd (DARJEELING) carry?
The net debt of Darjeeling Ropeway Company Ltd is ₹40.6M (fiscal year 2024). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Darjeeling Ropeway Company Ltd in the live analysis
One click puts Darjeeling Ropeway Company Ltd 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.
