EN DE

Eldeco Housing and Industries Limited (ELDEHSG) Fair Value & Analysis

Real Estate · IN · Market cap ₹8.0B

EH Eldeco Housing and Industries Limited ELDEHSG · NSE
Price₹750.30
Fair Value₹503.98
Upside-32.8%
Quality65/100
Watch Eldeco Housing and Industries Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.7% net margin
Low debt · generates free cash flow
1.12% dividend yield
Mixed vs. peers (7/14)
Moderate moat 45/100
Evidence: High Range ₹385.44 – ₹622.51 Share as image

Fair value as of: Aug 2, 2026

From 15 valuation models · updated 11 days ago

Share price −4.8% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹622.51). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

₹1,111 ₹506.61 Fair Value ₹503.98 Apr 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

52‑month range ₹506.61 – ₹1,111 · fair‑value band ₹385.44 – ₹622.51 · the ₹750.30 price screens above the ₹503.98 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

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

Analysis

Eldeco Housing and Industries Limited (ELDEHSG) currently trades at ₹750.30, while our model-based Fair Value estimate is ₹503.98, implying the stock looks roughly 32.8% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Real Estate 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).

Over the trailing twelve months, Eldeco Housing and Industries Limited generated revenue of ₹1.6B at a net margin of 14.7%. Revenue grew 63.7% year over year. It earns a return on equity of 6.2%. The balance sheet holds a net cash position of ₹1.1B. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹385.44 (bear case) to ₹622.51 (bull case); at ₹750.30, the current price sits above 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 28% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at -33%, ELDEHSG 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 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 ₹1,541 ₹2,543 ₹4,169 80
Residual Income ₹316.60 ₹325.57 ₹325.69 76
Gordon GGM ₹79.04 ₹157.50 ₹238.50 70
All 15 models by family
DCF Models
FCF DCF ₹1,558 ₹2,674 ₹4,562 38
5Y Revenue Exit ₹797.56 ₹1,084 ₹1,440 39
5Y EBITDA Exit ₹860.60 ₹1,215 ₹1,635 41
10Y Revenue Exit ₹1,040 ₹1,400 ₹1,895 36
10Y EBITDA Exit ₹1,091 ₹1,495 ₹2,056 37
Dividend Discount
Gordon GGM ₹79.04 ₹157.50 ₹238.50 70
DDM Multi-Stage ₹79.04 ₹136.12 ₹166.25 61
Multiples
P/S Multiple ₹314.87 ₹419.82 ₹524.78 58
P/B Multiple ₹314.87 ₹419.82 ₹524.78 55
EV/EBIT ₹649.20 ₹816.36 ₹983.52 53
EV/EBITDA ₹546.22 ₹679.05 ₹811.88 54
EV/Revenue ₹424.29 ₹542.82 ₹661.36 43
Asset-Based
NCAV (Graham) ₹203.20 ₹272.29 ₹406.41 50
Growth DCF
Growth DCF ₹1,541 ₹2,543 ₹4,169 80
Economic Profit
Residual Income ₹316.60 ₹325.57 ₹325.69 76

Widest divergence: Growth DCF (₹2,543) versus Dividend Discount (₹136.12). Highest evidence: Growth DCF (80).

Notify me when ELDEHSG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.6B
Revenue growth (YoY) +63.7%
Net margin 14.7%
Return on equity 6.2%
Free cash flow ₹1.1B FY2026
P/E ratio 33.0
More key figures
Operating margin 10.6%
EPS (TTM) ₹24.66
Dividend yield 1.1%
EPS growth (YoY) +50.0%
Net cash ₹1.1B FY2026

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 66 · Market factors (momentum, volatility) 41

Profitability 28
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 28
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.

About the company

Eldeco Housing and Industries Limited engages in the development of real estate properties in India. The company is involved in construction, development, promotion, and sale of townships, condominiums, industrial estates, shopping malls, and office buildings, as well as developed plots.

Full company description

Eldeco Housing and Industries Limited engages in the development of real estate properties in India. The company is involved in construction, development, promotion, and sale of townships, condominiums, industrial estates, shopping malls, and office buildings, as well as developed plots. Eldeco Housing and Industries Limited was incorporated in 1985 and is based in Lucknow, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Eldeco Housing and Industries Limited reported revenue of ₹1.6B in FY2026 versus ₹1.3B in FY2022, a compound +6.8%/yr. Reported net income was ₹243M in FY2026, compounding −16.9%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹1.6B
Latest YoY
+24.0%
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.
+8.5%
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.
+0.7%
Avg. growth/yr (20Y) 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.
+7.3%
Revenue +6.8%/yr
FY22 ₹1.3B
FY23 ₹1.3B
FY24 ₹1.1B
FY25 ₹1.3B
FY26 ₹1.6B
Net income −16.9%/yr
FY22 ₹508M
FY23 ₹444M
FY24 ₹339M
FY25 ₹215M
FY26 ₹243M
Character of growth · EPS growth decomposed (2015-2026) +5.4 % p.a.
Revenue per share +1.4 pp

of which total revenue +1.4 pp · buybacks/dilution +0.0 pp

EBIT margin +3.3 pp
Tax rate +0.9 pp
Residual (interest, one-offs) −0.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

ELDEHSG screens 33% overvalued. Compare with Vingroup Joint Stock Company →

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). "Eldeco Housing and Industries Limited Fair Value". https://www.fairvalue-calculator.com/stock/ELDEHSG

Peer Group

Real Estate Services · 522 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 65 · Top 25%
Fair Value upside −33% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 2% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 11% · Below median
Revenue growth 64% · Top 25%
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.29× · Lower than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 33.0× · Pricier than 75% of peers
P/B 2.00× · Pricier than 75% of peers
P/S (TTM) 4.85× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 21.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 37
FUTURE 100 · sector 10
PAST 25 · sector 16
HEALTH 86 · sector 85
DIVIDEND 22 · sector 49

VALUE 0: the price sits above our fair-value range.

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare Eldeco Housing and Industries Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Eldeco Housing and Industries Limited (ELDEHSG) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹503.98 versus a price of ₹750.30, about −33% (overvalued).
What is the fair value of ELDEHSG?
Our model-based fair value for Eldeco Housing and Industries Limited is ₹503.98 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹750.30.
What is the quality score of ELDEHSG?
Eldeco Housing and Industries Limited has a Quality Score of 65/100. 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 revenue of Eldeco Housing and Industries Limited (ELDEHSG)?
Eldeco Housing and Industries Limited reported trailing-twelve-month revenue of about ₹1.6B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of ELDEHSG?
The net profit margin of Eldeco Housing and Industries Limited is about 14.7%, meaning it keeps roughly 14.7% of revenue as net income. Based on the latest reported figures.
Does Eldeco Housing and Industries Limited pay a dividend?
Eldeco Housing and Industries Limited currently shows a dividend yield of about 1.12% relative to its recent price (as of Aug 2, 2026).

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 Eldeco Housing and Industries Limited 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.