₹372.69
Above FV▼ -70.2% against the close used
Model range ₹122.85 – ₹457.19
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹122.85Fair value₹372.69Bull₹457.19
FairClose
52-week traded range
52W low ₹579.8052W high ₹1,339.40
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Hind Rectifier Limited closed at ₹1,248.90, 235.1% above the consensus fair value of ₹372.69 drawn from 8 valuation models.
Financial DNA score 36/100 — Average. P/E of 113.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹260.02
-79.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹122.85
-90.2%
√(22.5 × EPS × BVPS)
EPS=13.1, BVPS=51.21 · outside Graham range (P/E 113, P/B 24.4) — asset-light, treat as a rough floor
P/E Fair Value
₹457.19
-63.4%
EPS × 34.9x (sector P/E)
EPS=13.1, Sector P/E=34.9x
Peter Lynch (PEG)
₹327.50
-73.8%
EPS × Growth% (PEG = 1 is fair)
EPS=13.1, g=25%
EV/EBITDA
₹434.68
-65.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=990M
Book Value (P/B)
₹245.79
-80.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51.21, ROE=25.2%, g=6%, r=10%
Reverse DCF
₹1,248.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.5% | Historical: 25%
Margin of Safety
₹210.02
-83.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=280.02, 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.