₹889.50
Above FV▼ -44.0% against the close used
Model range ₹253.27 – ₹1,347.32
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹253.27Fair value₹889.50Bull₹1,347.32
FairClose
52-week traded range
52W low ₹900.9052W high ₹1,633.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Racl Geartech Limited closed at ₹1,588.20, 78.5% above the consensus fair value of ₹889.50 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 41.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹502.56
-68.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
₹506.65
-68.1%
√(22.5 × EPS × BVPS)
EPS=41.52, BVPS=274.78 · outside Graham range (P/E 41.6, P/B 5.8) — asset-light, treat as a rough floor
Graham Formula
₹798.07
-49.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.1%, FD=7%
P/E Fair Value
₹1,347.32
-15.2%
EPS × 32.45x (sector P/E)
EPS=41.52, Sector P/E=32.45x
Peter Lynch (PEG)
₹253.27
-84.1%
EPS × Growth% (PEG = 1 is fair)
EPS=41.52, g=6.1%
EV/EBITDA
₹1,230.11
-22.5%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=1.41B
Book Value (P/B)
₹755.63
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=274.78, ROE=17%, g=6%, r=10%
Reverse DCF
₹1,588.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.9% | Historical: 6.1%
Margin of Safety
₹591.49
-62.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=788.65, 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.