EN DE

Sri Lotus Developers and Realty Limited (LOTUSDEV) Fair Value & Analysis

Industrials · IN · Market cap ₹73.3B

SL Sri Lotus Developers and Realty Limited LOTUSDEV · NSE
Price₹169.97
Fair Value₹82.38
Upside-51.5%
Quality53/100
Watch Sri Lotus Developers and Realty Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 30.8% net margin
Low debt · negative free cash flow
Mixed vs. peers (7/12)
Wide moat 83/100
Evidence: High Range ₹61.78 – ₹102.97 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 4 days ago

Share price +21.5% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹102.97). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (12 months)

₹209.77 ₹102.84 Fair Value ₹82.38 Aug 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

12‑month range ₹102.84 – ₹209.77 · fair‑value band ₹61.78 – ₹102.97 · the ₹169.97 price screens above the ₹82.38 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sri Lotus Developers and Realty Limited (LOTUSDEV) currently trades at ₹169.97, while our model-based Fair Value estimate is ₹82.38, implying the stock looks roughly 51.5% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Industrials 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, Sri Lotus Developers and Realty Limited generated revenue of ₹7.7B at a net margin of 30.8%. Revenue grew 61.8% year over year. It earns a return on equity of 17.1%. Net debt stands at ₹3.3B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹61.78 (bear case) to ₹102.97 (bull case); at ₹169.97, 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 22% below its 52-week high and 66% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -52%, LOTUSDEV 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
ROIC Compounder ₹73.94 ₹106.62 ₹128.79 72
Growth-Adj P/E ₹155.46 ₹222.08 ₹288.71 68
P/E Multiple ₹76.40 ₹101.87 ₹127.34 63
All 15 models by family
DCF Models
Owner Earnings ₹91.32 ₹188.96 ₹393.93 31
Earnings-Based
Graham-Dodd ₹32.99 ₹230.05 ₹322.84 54
Lynch FV ₹118.85 ₹169.79 ₹220.73 50
PEG = 1.0 ₹118.85 ₹169.79 ₹220.73 46
EPV ₹57.72 ₹64.87 ₹71.13 59
Multiples
P/E Multiple ₹76.40 ₹101.87 ₹127.34 63
P/S Multiple ₹23.60 ₹31.47 ₹39.33 58
P/B Multiple ₹61.85 ₹82.47 ₹103.09 55
EV/EBIT ₹87.54 ₹111.80 ₹136.05 53
EV/EBITDA ₹70.75 ₹89.41 ₹108.07 54
EV/Revenue ₹34.60 ₹43.10 ₹51.59 43
Asset-Based
NCAV (Graham) ₹19.55 ₹26.20 ₹39.10 50
Economic Profit
Residual Income ₹36.60 ₹44.30 ₹100.73 61
ROIC Compounder ₹73.94 ₹106.62 ₹128.79 72
Growth Earnings
Growth-Adj P/E ₹155.46 ₹222.08 ₹288.71 68

Widest divergence: Growth Earnings (₹222.08) versus Asset-Based (₹26.20). Highest evidence: ROIC Compounder (72).

Notify me when LOTUSDEV reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹7.7B
Revenue growth (YoY) +61.8%
Net margin 30.8%
Return on equity 17.1%
Free cash flow −₹3.3B FY2026
P/E ratio 33.7
More key figures
Operating margin 39.3%
EPS (TTM) ₹5.04
EPS growth (YoY) -0.5%
Net debt ₹3.3B FY2024

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 49 · Market factors (momentum, volatility) 43

Profitability 52
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 41
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

Sri Lotus Developers and Realty Limited develops residential and commercial premises in Mumbai. The company's portfolio covers luxury and ultraluxury residential and upscale commercial projects. It also engages in production, distribution, and trading of cinematography films.

Full company description

Sri Lotus Developers and Realty Limited develops residential and commercial premises in Mumbai. The company's portfolio covers luxury and ultraluxury residential and upscale commercial projects. It also engages in production, distribution, and trading of cinematography films. The company was formerly known as AKP Holdings Limited and changed its name to Sri Lotus Developers and Realty Limited in December 2024. The company was incorporated in 2015 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Sri Lotus Developers and Realty Limited reported revenue of ₹7.7B in FY2026 versus ₹1.0B in FY2022, a compound +65.5%/yr. Reported net income was ₹2.4B in FY2026, compounding +107.0%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹7.7B
Latest YoY
+39.9%
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.
+66.4%
Revenue +65.5%/yr
FY22 ₹1.0B
FY23 ₹1.7B
FY24 ₹4.6B
FY25 ₹5.5B
FY26 ₹7.7B
Net income +107.0%/yr
FY22 ₹129M
FY23 ₹166M
FY24 ₹1.2B
FY25 ₹2.3B
FY26 ₹2.4B

LOTUSDEV screens 52% overvalued. Compare with Larsen & Toubro Limited →

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). "Sri Lotus Developers and Realty Limited Fair Value". https://www.fairvalue-calculator.com/stock/LOTUSDEV

Peer Group

Engineering & Construction · 838 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 53 · Above median
Fair Value upside −52% · Below median
Return on equity (TTM) 17% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 39% · Top 25%
Revenue growth 62% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 33.7× · Pricier than 75% of peers
P/B 3.84× · Pricier than 75% of peers
P/S (TTM) 9.54× · Pricier than 75% of peers
EV/EBITDA 23.6× · 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 15
FUTURE 100 · sector 14
PAST 68 · sector 26
HEALTH 99 · sector 94
DIVIDEND 0 · sector 43

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare Sri Lotus Developers and Realty Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Sri Lotus Developers and Realty Limited (LOTUSDEV) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹82.38 versus a price of ₹169.97, about −52% (overvalued).
What is the fair value of LOTUSDEV?
Our model-based fair value for Sri Lotus Developers and Realty Limited is ₹82.38 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹169.97.
What is the quality score of LOTUSDEV?
Sri Lotus Developers and Realty Limited has a Quality Score of 53/100. 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 Sri Lotus Developers and Realty Limited (LOTUSDEV)?
Sri Lotus Developers and Realty Limited reported trailing-twelve-month revenue of about ₹7.7B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LOTUSDEV?
The net profit margin of Sri Lotus Developers and Realty Limited is about 30.8%, meaning it keeps roughly 30.8% 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 Sri Lotus Developers and Realty 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.