Shradha Realty Limited

SHRADHA NSE Consumer Discretionary Residential, Commercial Projects
₹30.84
-1.12%
Delayed · cached 15 min

Fair value analysis

SHRADHA
Shradha Realty Limited
Consumer DiscretionaryResidential, Commercial Projects
₹31.19
Close used for this calculation
₹64.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability25/25
Returns14/25
Balance Sheet9/25
Efficiency23/25
Growth23/25
Strong
Quality radar
71Prof.25/25Ret.14/25Eff.23/25B.Sht9/25Growth23/25

Consensus fair value

₹64.17
Below FV
▲ +105.7% against the close used
Model range ₹32.84 – ₹149.52
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₹32.84Fair value₹64.17Bull₹149.52
FairClose
52-week traded range
52W low ₹27.0552W high ₹55.60

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

Valuation summary

Trading below the consensus fair value

Shradha Realty Limited closed at ₹31.19, 51.4% below the consensus fair value of ₹64.17 drawn from 10 valuation models.

Financial DNA score 71/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹65.90
+111.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹52.36
+67.9%
√(22.5 × EPS × BVPS)
EPS=3.32, BVPS=36.69
Graham Formula
₹149.52
+379.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹79.68
+155.5%
EPS × 24x (sector P/E)
EPS=3.32, Sector P/E=24x
Peter Lynch (PEG)
₹79.02
+153.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3.32, g=23.8%
EV/EBITDA
₹54.64
+75.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=300M
Dividend Discount (DDM)
₹32.84
+5.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.61, r=10%, g=8%
Book Value (P/B)
₹54.12
+73.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.69, ROE=11.9%, g=6%, r=10%
Reverse DCF
₹31.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 23.8%
Margin of Safety
₹65.15
+108.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86.87, 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.