THAKDEV (THAKDEV) Fair Value & Analysis

IN · Market cap ₹1.0B

T THAKDEV THAKDEV · BSE

Price₹116.20

Fair Value₹96.29

Upside-17.1%

Quality50/100

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

Evidence: High Range ₹72.22 – ₹96.29

Fair value as of: Jul 6, 2026

From 24 valuation models · updated today

Share price −18.0% over the past month.

Price vs Fair Value (12 months)

12‑month range ₹86.63 – ₹183.40 · fair‑value band ₹72.22 – ₹96.29 · the ₹116.20 price screens above the ₹96.29 fair value. As of Jul 6, 2026.

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

Analysis

THAKDEV (THAKDEV) currently trades at ₹116.20, while our model-based Fair Value estimate is ₹96.29 — implying the stock looks roughly 17.1% overvalued today. We read business quality at 50/100 (solid quality). 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, THAKDEV generated revenue of ₹347M at a net margin of 14.8%. Revenue declined 22.6% year over year. It earns a return on equity of 3.3%. Net debt stands at ₹151M. Fundamentals as of Jul 6, 2026

Our scenario range runs from ₹72.22 (bear case) to ₹96.29 (bull case); at ₹116.20, the current price sits above that range. The share trades about 42% below its 52-week high and 40% above its 52-week low, currently below its 200-day average.

Key figures & financial health

Revenue (TTM) ₹347M

Revenue growth (YoY) -22.6%

Net margin 14.8%

Return on equity 3.3%

Free cash flow ₹19.4M FY2026

P/E ratio 20.5

More key figures

Operating margin -34.3%

EPS (TTM) ₹5.68

EPS growth (YoY) +3,907%

Net debt ₹151M FY2026

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

THAKDEV reported revenue of ₹347M in FY2026 versus ₹299M in FY2022, a compound +3.8%/yr. Reported net income was ₹51.1M in FY2026, compounding −37.7%/yr from FY2022.

Revenue +3.8%/yr

FY22 ₹299M

FY23 ₹460M

FY24 ₹308M

FY25 ₹316M

FY26 ₹347M

Net income −37.7%/yr

FY22 ₹339M

FY23 ₹161M

FY24 −₹9.5M

FY25 ₹64.8M

FY26 ₹51.1M

Is THAKDEV 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):

THAKDEV · Fair Value
₹96.29 −17%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/THAKDEV" 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">THAKDEV · Fair Value</span><br><b style="font-size:20px">₹96.29</b> <span style="color:#e0816f;font-weight:700;font-size:14px">−17%</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). "THAKDEV Fair Value". https://www.fairvalue-calculator.com/stock/THAKDEV

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 THAKDEV (THAKDEV) undervalued?

As of Jul 6, 2026, our model estimates a fair value of ₹96.29 versus a price of ₹116.20 — about −17% (overvalued). Model-based estimate, not financial advice.

What is the fair value of THAKDEV?

Our model-based fair value for THAKDEV is ₹96.29 (as of Jul 6, 2026), built from audited fundamentals. The current price is ₹116.20.

What is the quality score of THAKDEV?

THAKDEV has a Quality Score of 50/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the revenue of THAKDEV (THAKDEV)?

THAKDEV reported trailing-twelve-month revenue of about ₹347M (latest available figure, as of Jul 6, 2026).

What is the net profit margin of THAKDEV?

The net profit margin of THAKDEV is about 14.8%, meaning it keeps roughly 14.8% 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.