Sahyadri Industries Fair Value

Average Fair Value
₹628.0
Current Market Price: ₹302.45
+107.64% Price Difference

Sahyadri Industries (SAHYADRI) average fair value is ₹628.0 across 7 valuation models — P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF), vs a current market price of ₹302.45 (+107.64%), fair value range ₹0.83–₹1787.76. Also explore SAHYADRI share price history to track price trends across different timeframes.

Fair Value Analysis Export

SAHYADRI Fair Value vs Current Price — Valuation Summary

SAHYADRI average fair value, fair value range, price gap and valuation status across 7 models: P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF). For live price and a broader fundamental view, visit Sahyadri Industries share price chart.

Average Fair Value
₹628.0
Current Market Price
₹302.45
Price Difference
₹325.55
Percentage Difference
+107.64%
Fair Value Range
₹0.83 - ₹1787.76
Methods Used
7
Analysis based on 7 valuation methods: P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF)

P/E Based Valuation

Current EPS ₹26.5
Sector Avg P/E 12.32
Historical Avg P/E N/A
Average Fair Value
₹417.99

P/B Based Valuation

Book Value/Share ₹369.09
Sector Avg P/B 2.2
Historical Avg P/B N/A
Average Fair Value
₹682.82

Dividend Discount Model

Current Dividend ₹1.0
Growth Rate -50.0%
Required Return 10.0%
Fair Value
₹0.83

Price-to-Sales Valuation

Revenue/Share ₹595.92
Sector Avg P/S 3.0
Fair Value
₹1787.76

Asset-Based Valuation

Book Value/Share ₹369.09
Liquidation Value/Share ₹338.55
Fair Value
₹369.09

Benjamin Graham Number

Current EPS ₹26.5
Book Value/Share ₹369.09
Graham Multiplier 22.5
Current P/E 12.0
Graham Criteria 2/3
Graham Number
₹469.12
Criteria Met: P/E ≤ 15, P/B ≤ 1.5

Discounted Cash Flow (DCF)

Current FCF ₹54.0 Cr
FCF Growth Rate 1.94%
Discount Rate 10.0%
Terminal Growth 3.0%
Enterprise Value ₹759.34 Cr
DCF Fair Value
₹668.4

SAHYADRI Fair Value Analysis — Data Sources & Coverage

Sahyadri Industries financial data sources, valuation methods applied and sector benchmarks used — 2026 financial year. See SAHYADRI P/B ratio to compare market price against book value per share.

Methods Used
7
Data Year
2026
Sector
Construction

Available Data Sources: Financial statements, dividend history, balance sheet data , sector comparisons.

Data Currency: Financial data is from the current year (2026).

SAHYADRI vs Construction Sector Peers — P/E, P/B & Market Cap

Sahyadri Industries P/E ratio, P/B ratio and market capitalisation vs Construction sector peers — relative valuation comparison.

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
Desco Infratech DESCO 11.65 2.69 ₹193
Sathlokhar Synergys E&C … SSEGL 13.46 3.32 ₹924
Popular Foundations PFL 14.63 1.31 ₹56
NACDAC Infrastructure NACDAC 8.39 1.43 ₹32
WS Industries WSI 236.24 1.39 ₹508

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.