EN DE

CUBEINVIT Fair Value & Analysis

Industrials · IN · Market cap ₹204B

C CUBEINVIT CUBEINVIT · BSE
Price₹159.18
Fair Value₹33.83
Upside-78.8%
Quality45/100
Watch CUBEINVIT for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
High debt · generates free cash flow
Trails peers (1/11)
Evidence: High Range ₹25.38 – ₹42.06 Share as image

Fair value as of: Aug 13, 2026

From 18 valuation models · updated today

Share price +4.2% over the past month.

Below-average quality, and screening another 79% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹42.06). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

₹159.18 ₹78.95 Fair Value ₹33.83 May 2024 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

27‑month range ₹78.95 – ₹159.18 · fair‑value band ₹25.38 – ₹42.06 · the ₹159.18 price screens above the ₹33.83 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

CUBEINVIT (CUBEINVIT) currently trades at ₹159.18, while our model-based Fair Value estimate is ₹33.83, implying the stock looks roughly 78.8% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Industrials sector. 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).

Net debt stands at ₹172B. The stock trades on a trailing P/E of 98.9. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹25.38 (bear case) to ₹42.06 (bull case); at ₹159.18, the current price sits above 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 near its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at -79%, CUBEINVIT screens richer 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 ₹102.12 ₹190.28 ₹326.99 80
Residual Income ₹52.77 ₹51.39 ₹42.55 76
Gordon GGM ₹133.93 ₹191.38 ₹252.42 70
All 18 models by family
DCF Models
FCF DCF ₹93.46 ₹184.84 ₹334.03 38
5Y Revenue Exit ₹23.97 39
5Y EBITDA Exit ₹62.61 ₹147.92 ₹247.81 41
10Y Revenue Exit ₹15.94 ₹42.37 ₹70.23 36
10Y EBITDA Exit ₹72.01 ₹145.07 ₹229.62 37
10Y P/E Exit ₹11.98 ₹32.95 ₹52.98 35
Earnings-Based
Graham-Dodd ₹10.96 ₹21.39 ₹26.77 54
Dividend Discount
Gordon GGM ₹133.93 ₹191.38 ₹252.42 70
DDM Multi-Stage ₹133.93 ₹190.61 ₹259.75 61
Multiples
P/E Multiple ₹25.38 ₹33.83 ₹42.29 63
P/S Multiple ₹20.54 ₹27.39 ₹34.24 58
P/B Multiple ₹20.54 ₹27.39 ₹34.24 55
EV/EBIT ₹33.55 ₹72.91 53
EV/EBITDA ₹71.17 ₹136.20 ₹201.24 54
Asset-Based
NCAV (Graham) ₹36.39 ₹48.77 ₹72.78 50
Growth DCF
Growth DCF ₹102.12 ₹190.28 ₹326.99 80
Economic Profit
Residual Income ₹52.77 ₹51.39 ₹42.55 76
Growth Earnings
Growth-Adj P/E ₹18.28 ₹26.11 ₹33.95 68

Widest divergence: Dividend Discount (₹190.61) versus Earnings-Based (₹21.39). Highest evidence: Growth DCF (80).

Notify me when CUBEINVIT reaches fair value

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

Key figures & financial health

Free cash flow ₹26.9B FY2026
P/E ratio 98.9
EPS (TTM) ₹1.61
Net debt ₹172B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 45 · Market factors (momentum, volatility) 80

Profitability 19
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 71
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

FY2022 – FY2026 · reported fiscal years

CUBEINVIT reported revenue of ₹39.5B in FY2026 versus ₹20.3B in FY2022, a compound +18.1%/yr. Reported net income was ₹2.2B in FY2026.

Growth Quality 74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹39.5B
Latest YoY
+23.4%
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.
+19.8%
Revenue +18.1%/yr
FY22 ₹20.3B
FY23 ₹0
FY24 ₹29.1B
FY25 ₹32.0B
FY26 ₹39.5B
Net income
FY22 −₹8.3B
FY23 −₹278M
FY24 −₹7.1B
FY25 −₹357M
FY26 ₹2.2B

CUBEINVIT screens 79% overvalued. Compare with China Merchants Expressway Network & Technology Holdings →

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

Peer Group

Infrastructure Operations · 68 stocks

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.

Quality Score 45 · Below median
Fair Value upside −79% · Bottom 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 1.75× · Higher than 75% of peers

Valuation Multiples vs Infrastructure Operations median · lower = cheaper

P/E (TTM) 98.9× · Pricier than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 47
FUTURE 0 · sector 10
PAST 0 · sector 27
HEALTH 12 · sector 69
DIVIDEND 0 · sector 79

VALUE 0: the price sits above our fair-value range.

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

Compare CUBEINVIT with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 CUBEINVIT overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹33.83 versus a price of ₹159.18, about −79% (overvalued).
What is the fair value of CUBEINVIT?
Our model-based fair value for CUBEINVIT is ₹33.83 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹159.18.
What is the quality score of CUBEINVIT?
CUBEINVIT has a Quality Score of 45/100. 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 CUBEINVIT?
The net profit margin of CUBEINVIT is about 0.0%, meaning it keeps roughly 0.0% 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.

14 days Pro free · no card

Track CUBEINVIT 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.