The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹12.95Fair value₹61.49Bull₹80.92
FairClose
52-week traded range
52W low ₹64.9952W high ₹89.52
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Bcpl Railway Infra Ltd closed at ₹71.05, 15.5% above the consensus fair value of ₹61.49 drawn from 8 valuation models.
Financial DNA score 39/100 — Average. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹72.16
+1.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹80.92
+13.9%
√(22.5 × EPS × BVPS)
EPS=3.85, BVPS=75.59
P/E Fair Value
₹54.67
-23.1%
EPS × 14.2x (sector P/E)
EPS=3.85, Sector P/E=14.2x
EV/EBITDA
₹58.30
-17.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=170M
Dividend Discount (DDM)
₹12.95
-81.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.02, r=10%, g=2%
Book Value (P/B)
₹40.82
-42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.59, ROE=6.8%, g=3%, r=10%
Reverse DCF
₹71.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: 0%
Margin of Safety
₹51.94
-26.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=69.25, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.