India Urbanization And Vadraj Cement Integration Will Unlock Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

14 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

₹420.67

5.3% overvalued

04 Sep

₹442.80

1Y

21.2%

7D

-2.1%

Loading

1Y

21.2%

7D

-2.1%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

₹420.7

5.3% overvalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 15%

Shared on23 Apr 25
Fair value Decreased 3.03%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Increased 3.12%

Shared on09 Apr 25
Fair value Increased 0.29%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 0.24%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Decreased 0.88%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Decreased 2.67%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

₹420.67

5.3% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

9.04%

Basic Materials revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

14.65%

Calculation

₹7.63b

Earnings '28

x

29.23x

PE Ratio '28

=

₹222.95b

Market Cap '28

₹222.95b

Market Cap '28

/

354.43m

No. shares '28

=

₹629.05

Share Price '28

₹629.05 Share Price '28

Discounted to 2025 @ 14.40% p.a.

=

₹420.16

Fair Value '25