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₹1.94Fair value₹66.17Bull₹113.55
FairClose
52-week traded range
52W low ₹35.4552W high ₹86.18
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Gujarat Raffia Indust Ltd closed at ₹41.72, 37.0% below the consensus fair value of ₹66.17 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹113.55
+172.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₹44.98
+7.8%
√(22.5 × EPS × BVPS)
EPS=1.94, BVPS=46.36
Graham Formula
₹18.92
-54.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1%, FD=7%
P/E Fair Value
₹36.28
-13.0%
EPS × 18.7x (sector P/E)
EPS=1.94, Sector P/E=18.7x
Peter Lynch (PEG)
₹1.94
-95.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1.94, g=1%
EV/EBITDA
₹91.60
+119.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=50M
Book Value (P/B)
₹12.18
-70.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=46.36, ROE=4.8%, g=3%, r=10%
Reverse DCF
₹41.72
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 1%
Margin of Safety
₹40.07
-3.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53.43, 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.