EN DE

Samor Reality Ltd (SAMOR) Fair Value & Analysis

Real Estate · IN · Market cap ₹2.1B (≈ $21.9M) · ISIN INE0GD201014

What is Samor Reality Ltd really worth?

SR Samor Reality Ltd SAMOR · BSE
Price₹90.10
Fair Value₹18.44
Upside−79.5%
Quality30/100

Below-average quality, and trading another 389% above our fair value of ₹18.44.

As of Aug 26, 2026, the fair value of Samor Reality Ltd is ₹18.44 per share against a price of ₹90.10, so the fair value sits 80% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Samor Reality Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Weak Growth (revenue 3y −81.4 %/yr)
!Thin margins · 0.0% net margin
!Low debt · negative free cash flow
!Trails peers (2/8)
!Narrow moat 6/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range ₹12.17 – ₹23.05

Fair value as of: Aug 26, 2026

From 1 valuation models · updated 11 days ago

Share price −0.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (₹23.05). The favourable scenario is already priced in.
  • Weak quality (30/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (₹12.17 to ₹23.05) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

₹133.00 ₹15.10 Fair Value ₹18.44 Oct 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 26, 2026.

How to read this chart

59‑month range ₹15.10 – ₹133.00 · fair‑value band ₹12.17 – ₹23.05 · the ₹90.10 price screens above the ₹18.44 fair value. Dashed = 300-day average. As of Aug 26, 2026.

Full chart & analysis →

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

Analysis

Samor Reality Ltd (SAMOR) currently trades at ₹90.10, while our model-based Fair Value estimate is ₹18.44, implying the stock looks roughly 388.5% overvalued today. The Quality Score stands at 30/100 (below-average quality), in the Real Estate sector. How firm this estimate is: it rests on 1 models at a data quality of 96/100, which puts the evidence level at low.

It earns a return on equity of −11.0%. Net debt stands at ₹245M. Fundamentals as of Aug 26, 2026

Our scenario range runs from ₹12.17 (bear case) to ₹23.05 (bull case); at ₹90.10, 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 14% below its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −9% fair-value upside, at −80%, SAMOR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
NCAV (Graham) best evidence ₹13.96 ₹18.70 ₹27.92 54
All 1 models by family
Asset-Based
NCAV (Graham) best evidence ₹13.96 ₹18.70 ₹27.92 54

Notify me when SAMOR reaches fair value

Put SAMOR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

EPS (TTM) ₹−30.17
Return on equity −11.0% TTM
Return on assets (EBIT) 0.1% avg 5y
Revenue (TTM) −₹33.0K TTM
Free cash flow −₹81.3M FY2026
Net debt ₹245M FY2026

Figures from reported company fundamentals · as of Aug 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 30/100

Of which business quality 36 · Market factors (momentum, volatility) 72

Profitability 0
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 49
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Samor Reality Ltd reported revenue of ₹0 in FY2026 versus ₹173M in FY2022. Reported net income was −₹68.2M in FY2026.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
₹623K
Latest YoY
−99.5%
Avg. revenue 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.
−81.4%
EBIT margin (trend) 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.
1.5% (2021) → 1,130.0% (2024)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Revenue
FY22 ₹173M
FY23 ₹124M
FY24 ₹623K
FY25 ₹0
FY26 ₹0
Net income
FY22 ₹1.1M
FY23 −₹2.3M
FY24 −₹3.0M
FY25 −₹6.3M
FY26 −₹68.2M

SAMOR screens 389% overvalued. Compare with CPI FIM SA →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Samor Reality Ltd Fair Value". https://www.fairvalue-calculator.com/stock/SAMOR

Peer Group

Real Estate Development · 29 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 36 · Bottom 25%
Fair Value upside −80% · Bottom 25%
Return on assets −1% · Bottom 25%
Net margin (TTM) 0% · Above median
Operating margin (TTM) 0% · Below median
Revenue growth 0% · Above median
Debt / equity 0.39× · Higher than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 35
FUTURE0 · sector 0
PAST0 · sector 8
HEALTH81 · sector 95
DIVIDEND0 · sector 9

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

Similar stocks

10 more Real Estate Development stocks, each showing price versus our Fair Value estimate (as of Aug 26, 2026).

Stock Price Fair Value vs Fair Value
CPI FIM SA OPG 3.50 PLN 3.15 PLN −10%
NIRLON NIRLON ₹640.30 ₹625.72 −2%
Sunteck Realty Limited 512179 ₹299.45 ₹153.98 −49%
BRRL BRRL ₹940.00 ₹650.57 −31%
ARIHANT ARIHANT ₹1,016 ₹922.89 −9%
MODIS MODIS ₹377.85 ₹241.58 −36%
BRNP BRNP 98.00 PHP 178.37 PHP +82%
Marathon Nextgen Realty Limited 503101 ₹365.10 ₹38.14 −90%
NAVKAR NAVKAR ₹0.9600 ₹1.91 +99%
HBESD HBESD ₹77.26 ₹86.66 +12%

Compare Samor Reality Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Samor Reality Ltd (SAMOR) overvalued or undervalued?
As of Aug 26, 2026, our model estimates a fair value of ₹18.44 versus a price of ₹90.10, about −80% upside (overvalued).
What is the fair value of SAMOR?
Our model-based fair value for Samor Reality Ltd is ₹18.44 (as of Aug 26, 2026), built from audited fundamentals. The current price: ₹90.10.
What is the quality score of SAMOR?
Samor Reality Ltd has a Quality Score of 30/100. 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 Samor Reality Ltd (SAMOR)?
Our model-based price target is the fair value of ₹18.44 (as of Aug 26, 2026) from 1 valuation models. Cautious scenario ₹12.17, optimistic scenario ₹23.05. It is a calculation from audited fundamentals, not an analyst target.
What is the Samor Reality Ltd stock forecast for 2026?
Our models put fair value at ₹18.44, about −80% upside versus a price of ₹90.10 (overvalued). Cautious scenario ₹12.17, optimistic scenario ₹23.05. The calculation is refreshed regularly with new filings.
What is the net profit margin of SAMOR?
The net profit margin of Samor Reality Ltd is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Samor Reality Ltd in the live analysis

One click puts Samor Reality 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.