TERAI (TERAI) Fair Value & Analysis

IN · Market cap ₹830M

T TERAI TERAI · BSE

Price₹120.60

Fair Value₹128.12

Upside+6.2%

Quality49/100

Watch TERAI for free — get notified when fair value or trend changes. Watch for free

Evidence: Medium Range ₹96.09 – ₹137.31

Fair value as of: Jul 6, 2026

From 8 valuation models · updated today

Share price +10.8% over the past month.

Price vs Fair Value (12 months)

12‑month range ₹91.50 – ₹139.45 · fair‑value band ₹96.09 – ₹137.31 · the ₹120.60 price screens below the ₹128.12 fair value. As of Jul 6, 2026.

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

Analysis

TERAI (TERAI) currently trades at ₹120.60, while our model-based Fair Value estimate is ₹128.12 — implying the stock looks roughly 6.2% undervalued today. We read business quality at 49/100 (below-average quality). Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium) — always confirm before acting.

Over the trailing twelve months, TERAI generated revenue of ₹887M at a net margin of 5.8%. Revenue grew 79.7% year over year. It earns a return on equity of 3.2%. Net debt stands at ₹379M. Fundamentals as of Jul 6, 2026

Our scenario range runs from ₹96.09 (bear case) to ₹137.31 (bull case); at ₹120.60, the current price sits within that range. The share trades about 17% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.

Key figures & financial health

Revenue (TTM) ₹887M

Revenue growth (YoY) +79.7%

Net margin 5.8%

Return on equity 3.2%

Free cash flow −₹55.7M FY2025

P/E ratio 16.1

More key figures

Operating margin -14.9%

EPS (TTM) ₹7.51

EPS growth (YoY) +429%

Net debt ₹379M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 6, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TERAI reported revenue of ₹887M in FY2025 versus ₹732M in FY2021, a compound +4.9%/yr. Reported net income was ₹51.8M in FY2025, compounding −16.9%/yr from FY2021.

Revenue +4.9%/yr

FY21 ₹732M

FY22 ₹932M

FY23 ₹1.1B

FY24 ₹1.0B

FY25 ₹887M

Net income −16.9%/yr

FY21 ₹109M

FY22 ₹17.9M

FY23 ₹49.2M

FY24 ₹95.3M

FY25 ₹51.8M

Is TERAI fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

📤 Share or link this analysis

𝕏 Post WhatsApp LinkedIn Reddit

🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

TERAI · Fair Value
₹128.12 +6%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/TERAI" target="_blank" rel="noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">TERAI · Fair Value</span><br><b style="font-size:20px">₹128.12</b> <span style="color:#7BB290;font-weight:700;font-size:14px">+6%</span></span><span style="font-size:11px;color:#7BB290;font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "TERAI Fair Value". https://www.fairvalue-calculator.com/stock/TERAI

Explore undervalued stocks

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks

Frequently asked questions

Is TERAI (TERAI) undervalued?

As of Jul 6, 2026, our model estimates a fair value of ₹128.12 versus a price of ₹120.60 — about +6% (undervalued). Model-based estimate, not financial advice.

What is the fair value of TERAI?

Our model-based fair value for TERAI is ₹128.12 (as of Jul 6, 2026), built from audited fundamentals. The current price is ₹120.60.

What is the quality score of TERAI?

TERAI has a Quality Score of 49/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the revenue of TERAI (TERAI)?

TERAI reported trailing-twelve-month revenue of about ₹887M (latest available figure, as of Jul 6, 2026).

What is the net profit margin of TERAI?

The net profit margin of TERAI is about 5.8%, meaning it keeps roughly 5.8% 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.