Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
India
/
Real Estate Management and Development
/
Keystone Realtors
RUSTOMJEE
Keystone Realtors
Sion And Lokhandwala Redevelopment Will Transform Mumbai Real Estate
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
22 Aug 25
Updated
22 Aug 25
1
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
₹866.67
24.9% undervalued
intrinsic discount
22 Aug
₹650.60
Loading
1Y
-15.5%
7D
0.3%
Author's Valuation
₹866.7
24.9% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
₹866.7
24.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
34b
2019
2021
2023
2025
2027
2028
Revenue ₹33.8b
Earnings ₹7.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.31%
Real Estate revenue growth rate
0.25%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
16.98%
Calculation
₹7.64b
Earnings '28
x
24.15x
PE Ratio '28
=
₹184.51b
Market Cap '28
₹184.51b
Market Cap '28
/
134.10m
No. shares '28
=
₹1.38k
Share Price '28
₹1.38k
Share Price '28
Discounted to 2025 @ 16.98% p.a.
=
₹859.57
Fair Value '25