Country Condo S Limited

COUNCODOS NSE Consumer Discretionary Residential, Commercial Projects
₹6.40
+0.31%
Delayed · cached 15 min

Fair value analysis

COUNCODOS
Country Condo S Limited
Consumer DiscretionaryResidential, Commercial Projects
₹6.38
Close used for this calculation
₹1.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Profitability11/25
Returns0/25
Balance Sheet8/25
Efficiency2/25
Growth3/25
Weak
Quality radar
21Prof.11/25Ret.0/25Eff.2/25B.Sht8/25Growth3/25

Consensus fair value

₹1.61
Above FV
▼ -74.8% against the close used
Model range ₹0.47 – ₹1.92
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₹0.47Fair value₹1.61Bull₹1.92
FairClose
52-week traded range
52W low ₹3.9452W high ₹7.66

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

Valuation summary

Trading above the consensus fair value

Country Condo S Limited closed at ₹6.38, 296.3% above the consensus fair value of ₹1.61 drawn from 8 valuation models.

Financial DNA score 21/100 — Weak. P/E of 80.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1.33
-79.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Formula
₹1.51
-76.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.9%, FD=7%
P/E Fair Value
₹1.92
-69.9%
EPS × 24x (sector P/E)
EPS=0.08, Sector P/E=24x
Peter Lynch (PEG)
₹0.47
-92.6%
EPS × Growth% (PEG = 1 is fair)
EPS=0.08, g=5.9%
EV/EBITDA
₹1.65
-74.1%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=10M
Book Value (P/B)
₹0.76
-88.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3.29, ROE=2.3%, g=5.9%, r=10%
Reverse DCF
₹6.38
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26% | Historical: 5.9%
Margin of Safety
₹1.19
-81.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1.59, 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.