Shankara Buildpro Limited

BUILDPRO NSE Consumer Discretionary Speciality Retail
₹1,252.50
-1.55%
Delayed · cached 15 min

Fair value analysis

BUILDPRO
Shankara Buildpro Limited
Consumer DiscretionarySpeciality Retail
₹1,272.20
Close used for this calculation
₹1,454.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability4/25
Returns17/25
Balance Sheet19/25
Efficiency6/25
Growth5/25
Average
Quality radar
46Prof.4/25Ret.17/25Eff.6/25B.Sht19/25Growth5/25

Consensus fair value

₹1,454.62
Near FV
▲ +14.3% against the close used
Model range ₹531.40 – ₹3,318.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹531.40Fair value₹1,454.62Bull₹3,318.84
FairClose
52-week traded range
52W low ₹653.6052W high ₹1,347.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Shankara Buildpro Limited closed at ₹1,272.20, 12.5% below the consensus fair value of ₹1,454.62 drawn from 7 valuation models.

Financial DNA score 46/100 — Average. P/E of 22.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹612.40
-51.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹531.40
-58.2%
√(22.5 × EPS × BVPS)
EPS=52.68, BVPS=238.24 · outside Graham range (P/E 22.8, P/B 5.3) — asset-light, treat as a rough floor
P/E Fair Value
₹3,318.84
+160.9%
EPS × 63x (sector P/E)
EPS=52.68, Sector P/E=63x
EV/EBITDA
₹967.24
-24.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.37B
Book Value (P/B)
₹779.38
-38.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=238.24, ROE=25.9%, g=3%, r=10%
Reverse DCF
₹1,272.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: 0%
Margin of Safety
₹1,115.66
-12.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1487.55, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.