EN DE

533278 Fair Value & Analysis

Other · IN · Market cap ₹2.5T

5 533278 533278 · BSE
Price₹408.50
Fair Value₹660.78
Upside+61.8%
Quality70/100
Watch 533278 for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
10.56% dividend yield
Evidence: High Range ₹453.02 – ₹890.25 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Share price −6.9% over the past month.

A solid business, screening 62% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (₹453.02). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (₹453.02 to ₹890.25) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹481.75 ₹82.20 Fair Value ₹660.78 Feb 2021 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

60‑month range ₹82.20 – ₹481.75 · fair‑value band ₹453.02 – ₹890.25 · the ₹408.50 price screens below the ₹660.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

533278 (533278) currently trades at ₹408.50, while our model-based Fair Value estimate is ₹660.78, implying the stock looks roughly 61.8% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Other sector. 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: high), always confirm before acting.

Net debt stands at ₹52.0B. The stock trades on a trailing P/E of 7.0 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹453.02 (bear case) to ₹890.25 (bull case); at ₹408.50, the current price sits below 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 17% below its 52-week high and 18% above its 52-week low. For context, the median of 10 Other peers we cover trades at -52% fair-value upside, at 62%, 533278 screens cheaper 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 ₹631.88 ₹985.72 ₹1,530 80
Residual Income ₹356.32 ₹484.26 ₹2,965 76
Rev-Margin DCF ₹391.99 ₹595.66 ₹838.35 74
All 24 models by family
DCF Models
FCF DCF ₹622.11 ₹1,026 ₹1,693 38
Owner Earnings ₹581.86 ₹960.12 ₹1,583 31
5Y Revenue Exit ₹391.99 ₹591.22 ₹842.15 39
5Y EBITDA Exit ₹511.15 ₹819.03 ₹1,180 41
5Y P/E Exit ₹597.77 ₹984.64 ₹1,397 38
10Y Revenue Exit ₹455.96 ₹662.57 ₹937.50 36
10Y EBITDA Exit ₹543.86 ₹826.32 ₹1,207 37
10Y P/E Exit ₹600.83 ₹945.36 ₹1,380 35
Earnings-Based
Graham-Dodd ₹348.34 ₹1,199 ₹1,610 54
Lynch FV ₹276.83 ₹395.47 ₹514.11 50
PEG = 1.0 ₹276.83 ₹395.47 ₹514.11 46
EPV ₹403.82 ₹475.27 ₹538.77 59
Multiples
P/E Multiple ₹653.14 ₹870.85 ₹1,089 63
P/S Multiple ₹312.11 ₹416.15 ₹520.19 58
P/B Multiple ₹441.48 ₹588.65 ₹735.81 55
EV/EBIT ₹537.06 ₹716.42 ₹895.77 53
EV/EBITDA ₹508.57 ₹678.44 ₹848.30 54
EV/Revenue ₹290.30 ₹415.14 ₹539.98 43
Asset-Based
NCAV (Graham) ₹98.11 ₹131.46 ₹196.22 50
Growth DCF
Growth DCF ₹631.88 ₹985.72 ₹1,530 80
Rev-Margin DCF ₹391.99 ₹595.66 ₹838.35 74
Economic Profit
Residual Income ₹356.32 ₹484.26 ₹2,965 76
ROIC Compounder ₹440.26 ₹571.91 ₹732.02 72
Growth Earnings
Growth-Adj P/E ₹575.65 ₹822.36 ₹1,069 68

Widest divergence: DCF Models (₹826.32) versus Asset-Based (₹131.46). Highest evidence: Growth DCF (80).

Notify me when 533278 reaches fair value

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

Key figures & financial health

Return on equity 3,097%
Free cash flow ₹307B FY2025
P/E ratio 7.0 as of Jul 4, 2026
EPS (TTM) ₹50.64
Dividend yield 10.6%
Net debt ₹52.0B FY2025

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 70 · Market factors (momentum, volatility) 56

Profitability 74
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 82
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.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

533278 reported revenue of ₹1.7T in FY2025 versus ₹1.1T in FY2021, a compound +11.3%/yr. Reported net income was ₹311B in FY2025, compounding +15.7%/yr from FY2021.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹1.7T
Latest YoY
+17.5%
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.
+6.8%
Avg. growth/yr (5Y) 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.
+13.3%
Avg. growth/yr (10Y) 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.
+7.3%
Revenue +11.3%/yr
FY21 ₹1.1T
FY22 ₹1.4T
FY23 ₹1.4T
FY24 ₹1.4T
FY25 ₹1.7T
Net income +15.7%/yr
FY21 ₹174B
FY22 ₹318B
FY23 ₹374B
FY24 ₹354B
FY25 ₹311B

Watch 533278: get an alert when its fair value changes →

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). "533278 Fair Value". https://www.fairvalue-calculator.com/stock/533278

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 Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
540376 540376 ₹4,044 ₹1,538 -62%
540777 540777 ₹536.00 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%
Britannia Industries Limited 500825 ₹5,626 ₹1,289 -77%
524804 524804 ₹1,665 ₹1,303 -22%

Compare 533278 with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is 533278 overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹660.78 versus a price of ₹408.50, about +62% (undervalued).
What is the fair value of 533278?
Our model-based fair value for 533278 is ₹660.78 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹408.50.
What is the quality score of 533278?
533278 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 net profit margin of 533278?
The net profit margin of 533278 is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does 533278 pay a dividend?
533278 currently shows a dividend yield of about 10.56% 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 533278 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.