Transindia Real Estate L

TREL NSE Services Logistics Solution Provider
₹26.97
+0.11%
Delayed · cached 15 min

Fair value analysis

TREL
Transindia Real Estate L
ServicesLogistics Solution Provider
₹26.94
Close used for this calculation
₹27.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability12/25
Returns5/25
Balance Sheet3/25
Efficiency12/25
Growth5/25
Weak
Quality radar
32Prof.12/25Ret.5/25Eff.12/25B.Sht3/25Growth5/25

Consensus fair value

₹27.45
Near FV
▲ +1.9% against the close used
Model range ₹6.35 – ₹42.64
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₹6.35Fair value₹27.45Bull₹42.64
FairClose
52-week traded range
52W low ₹22.5152W high ₹32.87

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

Valuation summary

Trading close to the consensus fair value

Transindia Real Estate L closed at ₹26.94, 1.9% below the consensus fair value of ₹27.45 drawn from 8 valuation models.

Financial DNA score 32/100 — Weak. P/E of 17.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹28.11
+4.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹42.64
+58.3%
√(22.5 × EPS × BVPS)
EPS=1.5, BVPS=53.88
P/E Fair Value
₹35.40
+31.4%
EPS × 23.6x (sector P/E)
EPS=1.5, Sector P/E=23.6x
EV/EBITDA
₹25.60
-5.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=630M
Dividend Discount (DDM)
₹6.35
-76.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.5, r=10%, g=2%
Book Value (P/B)
₹8.41
-68.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.88, ROE=1.6%, g=3%, r=10%
Reverse DCF
₹26.94
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 0%
Margin of Safety
₹26.54
-1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.38, 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.