UDAYSHIVAKUMAR INFRA ORD (BSE) (USK) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of UDAYSHIVAKUMAR INFRA ORD (BSE) ₹11.77, price ₹18.39, upside -36.0%, quality 37 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch UDAYSHIVAKUMAR INFRA ORD (BSE) 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
42‑month range ₹18.39 – ₹84.09 · fair‑value band ₹10.75 – ₹12.61 · the ₹18.39 price screens above the ₹11.77 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow UDAYSHIVAKUMAR INFRA ORD (BSE) in your weekly email
Every Wednesday you see whether UDAYSHIVAKUMAR INFRA ORD (BSE) is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Udayshivakumar Infra Limited engages in the execution of infrastructure projects primarily in India. The company is involved in the construction of roads; toll collection on highways; and other related government contracts. It also provides ready mix concrete. Udayshivakumar Infra Limited was incorporated in 1995 and is based in Davanagere, India.
Stock analysis
UDAYSHIVAKUMAR INFRA ORD (BSE) (USK) currently trades at ₹18.39, while our model-based Fair Value estimate is ₹11.77, 36.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹36.93 per share, and 5 of the 13 models we run sit above the ₹18.39 price.
Bear case: the Earnings-Based group reads lowest at ₹2.49, and 8 of the 13 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹10.75 (bear) to ₹12.61 (bull), the price of ₹18.39 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 37/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
UDAYSHIVAKUMAR INFRA ORD (BSE) reported revenue of ₹2.1B in FY2026 versus ₹1.9B in FY2022, a compound +3.3%/yr. Reported net income was ₹16.6M in FY2026, compounding −39.5%/yr from FY2022.
Key figures
Market cap ₹1.1B (≈ $11.5M) · P/E ratio 8.6 · P/S ratio 0.07 · EPS (TTM) ₹2.14 · Net margin 0.8% · Return on equity 1.0% · Return on assets (EBIT) 6.3% · Operating margin 10.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −34% fair-value upside, at −36%, USK screens richer than that median.
Fair Value models
Bear ₹10.75Fair Value ₹11.77Bull ₹12.61
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹1.08 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.19/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−26.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−9.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+0.1%
Start year 2021 (pandemic)
Revenue growth 6 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.5%
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−36.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−36.4%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘ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.9% → 3%
Compare UDAYSHIVAKUMAR INFRA ORD (BSE) with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Engineering & Construction · 779 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside−36.0% · Below median
Profitability
Return on equity (TTM)1.0% · Below median
Return on assets1.0% · Below median
Net margin (TTM)5.9% · Above median
Operating margin (TTM)10.5% · Top 25%
Growth and dividend
Revenue growth−20.5% · Bottom 25%
Balance sheet
Debt / equity0.11× · Below median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/E (TTM)8.6× · Cheapest 25%
P/B0.65× · Cheaper than median
P/S (TTM)0.56× · Cheaper than median
EV/EBITDA3.4× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 26
FUTURE (revenue growth)0· sector 20
PAST (return on equity)4· sector 28
HEALTH (low debt)95· sector 94
DIVIDEND (yield)0· sector 41
VALUE 0: the price sits above our fair-value range.
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). "UDAYSHIVAKUMAR INFRA ORD (BSE) Fair Value". https://www.fairvalue-calculator.com/stock/USK
Frequently asked questions
Is UDAYSHIVAKUMAR INFRA ORD (BSE) (USK) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹11.77 versus a price of ₹18.39, about −36% upside (overvalued).
What is the fair value of USK?
Our model-based fair value for UDAYSHIVAKUMAR INFRA ORD (BSE) is ₹11.77 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹18.39.
What is the quality score of USK?
UDAYSHIVAKUMAR INFRA ORD (BSE) has a Quality Score of 37/100. 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 UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
Our model-based price target is the fair value of ₹11.77 (as of Sep 27, 2026) from 13 valuation models. Cautious scenario ₹10.75, optimistic scenario ₹12.61. It is a calculation from audited fundamentals, not an analyst target.
What is the UDAYSHIVAKUMAR INFRA ORD (BSE) stock forecast for 2026?
Our models put fair value at ₹11.77, about −36% upside versus a price of ₹18.39 (overvalued). Cautious scenario ₹10.75, optimistic scenario ₹12.61. The calculation is refreshed regularly with new filings.
What is the revenue of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
UDAYSHIVAKUMAR INFRA ORD (BSE) reported trailing-twelve-month revenue of about ₹2.0B (latest available figure, as of Sep 27, 2026).
What is the intrinsic value of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For UDAYSHIVAKUMAR INFRA ORD (BSE) it is ₹11.77 per share (as of Sep 27, 2026), against a price of ₹18.39. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is UDAYSHIVAKUMAR INFRA ORD (BSE) stock overvalued or undervalued in 2026?
As of Sep 27, 2026, USK trades above its calculated fair value: price ₹18.39, fair value ₹11.77, a gap of about −36% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of USK?
No. The price is what the market pays today (₹18.39); the fair value is what the company's own numbers justify (₹11.77). For UDAYSHIVAKUMAR INFRA ORD (BSE) the two are ₹6.62 per share apart. That gap is exactly why we show both numbers side by side.
How much is UDAYSHIVAKUMAR INFRA ORD (BSE) worth?
The market values UDAYSHIVAKUMAR INFRA ORD (BSE) at about ₹1.1B (market capitalisation, as of Sep 27, 2026). Per share that is ₹18.39; our models calculate a fair value of ₹11.77 per share.
What do the bullish and bearish scenarios say about USK?
Our models span a range for UDAYSHIVAKUMAR INFRA ORD (BSE): cautious scenario ₹10.75, base ₹11.77, optimistic ₹12.61 per share (as of Sep 27, 2026, price ₹18.39). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of USK?
UDAYSHIVAKUMAR INFRA ORD (BSE) trades at a price-to-earnings ratio of 8.6 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹11.77 is built from several models across several years. Other multiples: P/B 0.7, P/S 0.6, EV/EBITDA 3.4.
How solid is the balance sheet of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
Balance-sheet figures for UDAYSHIVAKUMAR INFRA ORD (BSE) (as of Sep 27, 2026): return on equity 1.0%, debt of 0.11 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is USK from its 52-week high?
UDAYSHIVAKUMAR INFRA ORD (BSE) trades at ₹18.39, about 41% below its 52-week high of ₹31.17 and at the low of ₹18.39 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹11.77 is for.
Which stocks are comparable to UDAYSHIVAKUMAR INFRA ORD (BSE)?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is UDAYSHIVAKUMAR INFRA ORD (BSE) stock attractive at the current price?
The data as of Sep 27, 2026: price ₹18.39, calculated fair value ₹11.77 (−36%), Quality Score 37/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of USK calculated?
We run UDAYSHIVAKUMAR INFRA ORD (BSE) through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹11.77, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. UDAYSHIVAKUMAR INFRA ORD (BSE) itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The closing price on Oct 1, 2026 was ₹18.39. Our model-based fair value is ₹11.77, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with UDAYSHIVAKUMAR INFRA ORD (BSE) right now?
The price sits above even our optimistic bull case (₹12.61). The favourable scenario is already priced in. Weak quality (37/100) 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.
Key figures of UDAYSHIVAKUMAR INFRA ORD (BSE)
How large is the market capitalisation of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The market capitalisation of UDAYSHIVAKUMAR INFRA ORD (BSE) is ₹1.1B (≈ $11.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The price-to-sales ratio of UDAYSHIVAKUMAR INFRA ORD (BSE) is 0.07 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
Earnings per share at UDAYSHIVAKUMAR INFRA ORD (BSE) are ₹2.14 (price ÷ EPS = P/E 8.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The net margin of UDAYSHIVAKUMAR INFRA ORD (BSE) is 0.8% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The return on equity (ROE) of UDAYSHIVAKUMAR INFRA ORD (BSE) is 1.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
On an EBIT basis the return on assets of UDAYSHIVAKUMAR INFRA ORD (BSE) is 6.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
The operating margin of UDAYSHIVAKUMAR INFRA ORD (BSE) is 10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at UDAYSHIVAKUMAR INFRA ORD (BSE) (USK)?
Revenue at UDAYSHIVAKUMAR INFRA ORD (BSE) is growing −20.5% versus a year earlier (3y avg −9.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does UDAYSHIVAKUMAR INFRA ORD (BSE) (USK) generate?
The free cash flow of UDAYSHIVAKUMAR INFRA ORD (BSE) is −₹13.2M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does UDAYSHIVAKUMAR INFRA ORD (BSE) (USK) carry?
The net debt of UDAYSHIVAKUMAR INFRA ORD (BSE) is ₹398M (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch UDAYSHIVAKUMAR INFRA ORD (BSE) in the live analysis
One click puts UDAYSHIVAKUMAR INFRA ORD (BSE) 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.
