VST Industries Limited (VSTIND) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of VST Industries Limited ₹239, price ₹201, upside +18.6%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch VST Industries Limited 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 Oct 1, 2026.
How to read this chart
60‑month range ₹78.09 – ₹466.01 · fair‑value band ₹154.00 – ₹350.51 · the ₹201.14 price screens below the ₹238.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 1, 2026.
Follow VST Industries in your weekly email
Every Wednesday you see whether VST Industries 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.
VST Industries Limited engages in the manufacturing, trading, and marketing of cigarettes, tobacco, and tobacco products in India and internationally. It sells unmanufactured tobacco. The company was formerly known as Vazir Sultan Tobacco Company Limited and changed its name to VST Industries Limited in April 1983.
Show more
VST Industries Limited engages in the manufacturing, trading, and marketing of cigarettes, tobacco, and tobacco products in India and internationally. It sells unmanufactured tobacco. The company was formerly known as Vazir Sultan Tobacco Company Limited and changed its name to VST Industries Limited in April 1983. VST Industries Limited was incorporated in 1930 and is based in Hyderabad, India.
Stock analysis
VST Industries Limited (VSTIND) currently trades at ₹201.14, while our model-based Fair Value estimate is ₹238.59, implying the stock looks roughly 15.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹319.24 per share, and 11 of the 26 models we run sit above the ₹201.14 price.
Bear case: the Asset-Based group reads lowest at ₹57.13, and 15 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹154.00 (bear) to ₹350.51 (bull), the price of ₹201.14 sits inside 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 67/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
VST Industries Limited reported revenue of ₹14.6B in FY2026 versus ₹11.8B in FY2022, a compound +5.6%/yr. Reported net income was ₹2.9B in FY2026, compounding −2.3%/yr from FY2022.
Key figures
Market cap ₹34.2B (≈ $355M) · P/E ratio 12.3 · P/S ratio 2.45 · EPS (TTM) ₹16.40 · Dividend yield 6.0% · Net margin 20.0% · Return on equity 21.1% · Return on assets (EBIT) 21.5%.
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 25% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 25% fair-value upside, at 19%, VSTIND screens richer than that median.
Fair Value models
Bear ₹154.00Fair Value ₹238.59Bull ₹350.51
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 (₹2.23 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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.8%
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.
+4.3%
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.
+5.7%
Start year 2021 (pandemic). Over 10 years: +5.2% a year
Revenue growth 21 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.
+7.0%
’15
’16
’17
’18
’19
’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.
+4.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.2%
Dividend (yield on the price)6.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−1.2% vs 6.7%, slowing
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.35% → 24%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +5.8% a year for the price.
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.Tobacco · 34 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Above median
Fair Value upside+18.6% · Above median
Profitability
Return on equity (TTM)21.1% · Above median
Return on assets11.4% · Top 25%
Net margin (TTM)19.6% · Above median
Operating margin (TTM)15.0% · Above median
Growth and dividend
Revenue growth−13.9% · Bottom 25%
Dividend yield (TTM)6.0% · Above median
Valuation Multiplesvs Tobacco median · lower = cheaper
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.
Is VST Industries Limited (VSTIND) overvalued or undervalued?
As of Oct 1, 2026, our model estimates a fair value of ₹238.59 versus a price of ₹201.14, about +19% upside (undervalued).
What is the fair value of VSTIND?
Our model-based fair value for VST Industries Limited is ₹238.59 (as of Oct 1, 2026), built from audited fundamentals. The current price: ₹201.14.
What is the quality score of VSTIND?
VST Industries Limited has a Quality Score of 67/100. 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 VST Industries Limited (VSTIND)?
Our model-based price target is the fair value of ₹238.59 (as of Oct 1, 2026) from 26 valuation models. Cautious scenario ₹154.00, optimistic scenario ₹350.51. It is a calculation from audited fundamentals, not an analyst target.
What is the VST Industries Limited stock forecast for 2026?
Our models put fair value at ₹238.59, about +19% upside versus a price of ₹201.14 (undervalued). Cautious scenario ₹154.00, optimistic scenario ₹350.51. The calculation is refreshed regularly with new filings.
What is the revenue of VST Industries Limited (VSTIND)?
VST Industries Limited reported trailing-twelve-month revenue of about ₹14.2B (latest available figure, as of Oct 1, 2026).
Does VST Industries Limited pay a dividend?
VST Industries Limited currently shows a dividend yield of about 5.97% relative to its recent price (as of Oct 1, 2026).
What growth is priced into VST Industries Limited (VSTIND)?
For today's price to be fair in a discounted-cash-flow model, VST Industries Limited would have to grow free cash flow by +10.2 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.7 % per year. As of Oct 1, 2026.
What discount rate (WACC) does the fair value of VSTIND use?
Our models discount VST Industries Limited at 12.4 %: a base by market capitalisation (small), damped by beta 0.36, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For VST Industries Limited that is +10.2 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has VST Industries Limited (VSTIND) delivered so far?
Over the past 5 years revenue at VST Industries Limited grew +5.7 % a year. The price currently implies +10.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of VST Industries Limited (VSTIND) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into VST Industries Limited (+10.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of VST Industries Limited (VSTIND)?
The free-cash-flow yield on the price is 5.50 %: that much free cash flow VST Industries Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of VST Industries Limited (VSTIND)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VST Industries Limited it is ₹238.59 per share (as of Oct 1, 2026), against a price of ₹201.14. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is VST Industries Limited stock overvalued or undervalued in 2026?
As of Oct 1, 2026, VSTIND trades below its calculated fair value: price ₹201.14, fair value ₹238.59, a gap of about +19% (undervalued). 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 VSTIND?
No. The price is what the market pays today (₹201.14); the fair value is what the company's own numbers justify (₹238.59). For VST Industries Limited the two are ₹37.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is VST Industries Limited worth?
The market values VST Industries Limited at about ₹34.2B (market capitalisation, as of Oct 1, 2026). Per share that is ₹201.14; our models calculate a fair value of ₹238.59 per share.
What do the bullish and bearish scenarios say about VSTIND?
Our models span a range for VST Industries Limited: cautious scenario ₹154.00, base ₹238.59, optimistic ₹350.51 per share (as of Oct 1, 2026, price ₹201.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of VSTIND?
VST Industries Limited trades at a price-to-earnings ratio of 12.3 (as of Oct 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹238.59 is built from several models across several years. Other multiples: P/B 2.4, P/S 2.4, EV/EBITDA 7.7.
How solid is the balance sheet of VST Industries Limited (VSTIND)?
Balance-sheet figures for VST Industries Limited (as of Oct 1, 2026): return on equity 21.1%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is VSTIND from its 52-week high?
VST Industries Limited trades at ₹201.14, about 25% below its 52-week high of ₹268.40 and 1% above the low of ₹200.07 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹238.59 is for.
Which stocks are comparable to VST Industries Limited?
From the same area (Consumer Defensive) we also value Philip Morris International Inc, British American Tobacco p.l.c., Altria Group, ITC 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 VST Industries Limited stock attractive at the current price?
The data as of Oct 1, 2026: price ₹201.14, calculated fair value ₹238.59 (+19%), Quality Score 67/100, from 26 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 VSTIND calculated?
We run VST Industries Limited through 26 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 ₹238.59, 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. VST Industries Limited currently trades 16 % below its own fair value, and the market average says nothing about that. 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 VST Industries Limited (VSTIND)?
The closing price on Oct 1, 2026 was ₹201.14. Our model-based fair value is ₹238.59, about +19% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VST Industries Limited right now?
A fairly wide model range (₹154.00 to ₹350.51) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of VST Industries Limited (VSTIND) come from?
Earnings per share at VST Industries Limited grew +7.2 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.5 %, EBIT margin +2.5 %, tax rate +1.4 %, residual (interest, one-offs) −2.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of VST Industries Limited
How large is the market capitalisation of VST Industries Limited (VSTIND)?
The market capitalisation of VST Industries Limited is ₹34.2B (≈ $355M). 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 VST Industries Limited (VSTIND)?
The price-to-sales ratio of VST Industries Limited is 2.45 (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 VST Industries Limited (VSTIND)?
Earnings per share at VST Industries Limited are ₹16.40 (price ÷ EPS = P/E 12.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of VST Industries Limited (VSTIND)?
The dividend yield of VST Industries Limited is 6.0% (payout 73.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of VST Industries Limited (VSTIND)?
The net margin of VST Industries Limited is 20.0% (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 VST Industries Limited (VSTIND)?
The return on equity (ROE) of VST Industries Limited is 21.1% (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 VST Industries Limited (VSTIND)?
On an EBIT basis the return on assets of VST Industries Limited is 21.5% (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 VST Industries Limited (VSTIND)?
The operating margin of VST Industries Limited is 15.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VST Industries Limited (VSTIND)?
Revenue at VST Industries Limited is growing −13.9% versus a year earlier (3y avg +4.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at VST Industries Limited (VSTIND)?
Earnings per share at VST Industries Limited are growing −24.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does VST Industries Limited (VSTIND) hold?
VST Industries Limited holds more cash than debt, ₹346M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch VST Industries Limited in the live analysis
One click puts VST Industries Limited 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.
