H B Estate Developers L

HBESD NSE Consumer Discretionary Residential, Commercial Projects
₹72.99
+2.43%
Delayed · cached 15 min

Fair value analysis

HBESD
H B Estate Developers L
Consumer DiscretionaryResidential, Commercial Projects
₹71.26
Close used for this calculation
₹107.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability8/25
Returns15/25
Balance Sheet11/25
Efficiency13/25
Growth8/25
Average
Quality radar
47Prof.8/25Ret.15/25Eff.13/25B.Sht11/25Growth8/25

Consensus fair value

₹107.01
Below FV
▲ +50.2% against the close used
Model range ₹43.43 – ₹349.80
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₹43.43Fair value₹107.01Bull₹349.80
FairClose
52-week traded range
52W low ₹71.2652W high ₹76.66

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

Valuation summary

Trading below the consensus fair value

H B Estate Developers L closed at ₹71.26, 33.4% below the consensus fair value of ₹107.01 drawn from 7 valuation models.

Financial DNA score 47/100 — Average. P/E of 13.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹349.80
+390.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹101.74
+42.8%
√(22.5 × EPS × BVPS)
EPS=5.1, BVPS=90.2
P/E Fair Value
₹122.40
+71.8%
EPS × 24x (sector P/E)
EPS=5.1, Sector P/E=24x
EV/EBITDA
₹98.41
+38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=490M
Book Value (P/B)
₹43.43
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.2, ROE=6.4%, g=3%, r=10%
Reverse DCF
₹71.26
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 0%
Margin of Safety
₹143.49
+101.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=191.31, 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.