EN DE

SHIPPING CORPORATION OF INDIA LAND (SCILAL) Fair Value & Analysis

Real Estate · IN · Market cap ₹20.6B

SC SHIPPING CORPORATION OF INDIA LAND SCILAL · NSE
Price₹40.19
Fair Value₹9.01
Upside-77.6%
Quality70/100
Watch SHIPPING CORPORATION OF INDIA LAND for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 123.7% net margin
Low debt · generates free cash flow
1.25% dividend yield
Mixed vs. peers (6/12)
Evidence: High Range ₹4.92 – ₹11.09 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 4 days ago

Share price −3.5% over the past month.

A solid business, but screening 78% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (₹11.09). The favourable scenario is already priced in.
  • A fairly wide model range (₹4.92 to ₹11.09) leaves room in how you read the outcome.
  • 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 (2 years)

₹101.38 ₹34.92 Fair Value ₹9.01 Mar 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

29‑month range ₹34.92 – ₹101.38 · fair‑value band ₹4.92 – ₹11.09 · the ₹40.19 price screens above the ₹9.01 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

SHIPPING CORPORATION OF INDIA LAND (SCILAL) currently trades at ₹40.19, while our model-based Fair Value estimate is ₹9.01, implying the stock looks roughly 77.6% overvalued today. The Quality Score stands at 70/100 (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).

Trailing-twelve-month revenue stands at ₹233M. Revenue grew 19.1% year over year. It earns a return on equity of 1.0%. The balance sheet holds a net cash position of ₹15.2M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹4.92 (bear case) to ₹11.09 (bull case); at ₹40.19, 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 31% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at -78%, SCILAL 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 ₹8.28 ₹15.38 ₹29.72 80
Residual Income ₹44.30 ₹41.75 ₹30.40 76
Gordon GGM ₹5.04 ₹10.48 ₹16.62 70
All 11 models by family
DCF Models
FCF DCF ₹8.80 ₹13.83 ₹29.85 38
5Y Revenue Exit ₹4.42 ₹6.87 ₹11.95 39
10Y Revenue Exit ₹5.66 ₹10.64 ₹13.27 36
Dividend Discount
Gordon GGM ₹5.04 ₹10.48 ₹16.62 70
DDM Multi-Stage ₹5.04 ₹8.83 ₹10.99 61
Multiples
P/S Multiple ₹2.44 ₹3.25 ₹4.06 58
P/B Multiple ₹7.89 ₹10.52 ₹13.15 55
EV/Revenue ₹2.49 ₹3.54 ₹4.59 43
Asset-Based
NCAV (Graham) ₹32.25 ₹43.22 ₹64.51 50
Growth DCF
Growth DCF ₹8.28 ₹15.38 ₹29.72 80
Economic Profit
Residual Income ₹44.30 ₹41.75 ₹30.40 76

Widest divergence: Asset-Based (₹43.22) versus Multiples (₹3.54). Highest evidence: Growth DCF (80).

Notify me when SCILAL reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹233M
Revenue growth (YoY) +19.1%
Net margin 124%
Return on equity 1.0%
Free cash flow ₹243M FY2026
P/E ratio 64.8
More key figures
Operating margin -367%
EPS (TTM) ₹0.6200
Dividend yield 1.3%
EPS growth (YoY) +9.1%
Net cash ₹15.2M FY2026

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 65 · Market factors (momentum, volatility) 35

Profitability 29
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 83
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

Shipping Corporation of India Land and Assets Limited engages in the real estate activities with own or leased property in India. It also provides higher, technical, and vocational education services in India. In addition, the company involved in the holding and disposing the non-core assets of SCI distinct from the disinvestment transaction.

Full company description

Shipping Corporation of India Land and Assets Limited engages in the real estate activities with own or leased property in India. It also provides higher, technical, and vocational education services in India. In addition, the company involved in the holding and disposing the non-core assets of SCI distinct from the disinvestment transaction. Shipping Corporation of India Land and Assets Limited was incorporated in 2021 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

SHIPPING CORPORATION OF INDIA LAND reported revenue of ₹233M in FY2026 versus ₹65.2M in FY2022, a compound +37.5%/yr. Reported net income was ₹288M in FY2026, compounding +6.1%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹233M
Latest YoY
+27.3%
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.
+23.1%
Revenue +37.5%/yr
FY22 ₹65.2M
FY23 ₹125M
FY24 ₹172M
FY25 ₹183M
FY26 ₹233M
Net income +6.1%/yr
FY22 ₹228M
FY23 ₹356M
FY24 ₹475M
FY25 −₹1.9B
FY26 ₹288M

SCILAL screens 78% overvalued. Compare with Plaza S.A →

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). "SHIPPING CORPORATION OF INDIA LAND Fair Value". https://www.fairvalue-calculator.com/stock/SCILAL

Peer Group

Real Estate Services · 530 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 68 · Top 25%
Fair Value upside −78% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets -1% · Bottom 25%
Net margin (TTM) 124% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 1.3% · Bottom 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 64.8× · Pricier than 75% of peers
P/B 0.69× · Cheaper than median
P/S (TTM) 88.42× · Pricier than 75% of peers
P/FCF 0.9× · Cheaper than median

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 34
FUTURE 96 · sector 10
PAST 4 · sector 16
HEALTH 100 · sector 84
DIVIDEND 25 · sector 59

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 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare SHIPPING CORPORATION OF INDIA LAND 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 SHIPPING CORPORATION OF INDIA LAND (SCILAL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹9.01 versus a price of ₹40.19, about −78% (overvalued).
What is the fair value of SCILAL?
Our model-based fair value for SHIPPING CORPORATION OF INDIA LAND is ₹9.01 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹40.19.
What is the quality score of SCILAL?
SHIPPING CORPORATION OF INDIA LAND has a Quality Score of 70/100. 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 SHIPPING CORPORATION OF INDIA LAND (SCILAL)?
SHIPPING CORPORATION OF INDIA LAND reported trailing-twelve-month revenue of about ₹233M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SCILAL?
The net profit margin of SHIPPING CORPORATION OF INDIA LAND is about 123.7%, meaning it keeps roughly 123.7% of revenue as net income. Based on the latest reported figures.
Does SHIPPING CORPORATION OF INDIA LAND pay a dividend?
SHIPPING CORPORATION OF INDIA LAND currently shows a dividend yield of about 1.25% relative to its recent price (as of Aug 13, 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 SHIPPING CORPORATION OF INDIA LAND 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.