Suraj Estate Developers L

SURAJEST NSE Consumer Discretionary Residential, Commercial Projects
₹174.59
-1.36%
Delayed · cached 15 min

Fair value analysis

SURAJEST
Suraj Estate Developers L
Consumer DiscretionaryResidential, Commercial Projects
₹177.00
Close used for this calculation
₹384.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability23/25
Returns15/25
Balance Sheet6/25
Efficiency22/25
Growth20/25
Strong
Quality radar
66Prof.23/25Ret.15/25Eff.22/25B.Sht6/25Growth20/25

Consensus fair value

₹384.43
Below FV
▲ +117.2% against the close used
Model range ₹187.66 – ₹851.18
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₹187.66Fair value₹384.43Bull₹851.18
FairClose
52-week traded range
52W low ₹169.9152W high ₹302.05

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

Valuation summary

Trading below the consensus fair value

Suraj Estate Developers L closed at ₹177.00, 54.0% below the consensus fair value of ₹384.43 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹375.15
+111.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹301.14
+70.1%
√(22.5 × EPS × BVPS)
EPS=18.9, BVPS=213.25
Graham Formula
₹851.18
+380.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹453.60
+156.3%
EPS × 24x (sector P/E)
EPS=18.9, Sector P/E=24x
Peter Lynch (PEG)
₹472.50
+166.9%
EPS × Growth% (PEG = 1 is fair)
EPS=18.9, g=25%
EV/EBITDA
₹715.00
+304.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.23B
Book Value (P/B)
₹187.66
+6.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=213.25, ROE=9.5%, g=6%, r=10%
Reverse DCF
₹177.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 25%
Margin of Safety
₹371.45
+109.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=495.27, 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.