SMARTWORKS COWORKING SP L Fair Value
SMARTWORKS · Services · Current price ₹526.65
| Method | Fair value | Status |
|---|---|---|
| Residual income | ₹40 | 3% ROE fading to 15% over ~3 yrs, on ₹46 book |
| Relative P/E | — | Needs ≥3 peers with P/E |
| Graham floor | ₹31 | Conservative floor: √(22.5 × EPS × book value/share) |
| Analyst target | ₹635 | Street consensus 12-month target price |
Is SMARTWORKS COWORKING SP L undervalued?
DocStoX estimates the fair value of SMARTWORKS COWORKING SP L at ₹177 per share, versus the current market price of ₹527. That puts the stock about -66.3% above our fair-value estimate, which we read as "Avoid". Our confidence in this estimate is low.
How this fair value is calculated
This estimate blends 3 independent methods: Residual income (₹40), Graham floor (₹31), Analyst target (₹635). We weight each by its reliability and skip any method whose inputs look untrustworthy — "no DCF beats a wrong DCF". This is the same deterministic engine that powers DocStoX stock pages; there is no guesswork or AI-generated number here.
Bear, base and bull scenarios
Our scenarios span ₹31 (bear) to ₹177 (base) to ₹635 (bull). A margin of safety means buying meaningfully below the base case — the wider the gap, the more room for error in the assumptions.
More on SMARTWORKS COWORKING SP L
DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.