Keystone Realtors

Sion And Lokhandwala Redevelopment Will Transform Mumbai Real Estate

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

22 Aug 25

AnalystConsensusTarget's Fair Value

₹866.67

28.5% undervalued

04 Sep

₹619.40

-12.6%

3.0%

-12.6%

3.0%

You can edit this narrative until Aug 22 8:12 PM. Then, changes will post as Updates.

Author's Valuation

₹866.6728.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

₹866.67

28.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.58%

Real Estate revenue growth rate

0.26%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

17.47%

Calculation

₹7.64b

Earnings '28

24.21x

PE Ratio '28

₹184.99b

Market Cap '28

₹184.99b

Market Cap '28

134.10m

No. shares '28

₹1.38k

Share Price '28

₹1.38k Share Price '28

Discounted to 2025 @ 17.08% p.a.

₹859.57

Fair Value '25