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₹25.65Fair value₹37.87Bull₹50.43
FairClose
52-week traded range
52W low ₹32.7652W high ₹56.86
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Radiant Cash Mgmt Ser Ltd closed at ₹37.53, 0.9% below the consensus fair value of ₹37.87 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹25.65
-31.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹42.68
+13.7%
√(22.5 × EPS × BVPS)
EPS=3.02, BVPS=26.81
P/E Fair Value
₹45.90
+22.3%
EPS × 15.2x (sector P/E)
EPS=3.02, Sector P/E=15.2x
EV/EBITDA
₹50.43
+34.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=710M
Dividend Discount (DDM)
₹33.26
-11.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.61, r=10%, g=2%
Book Value (P/B)
₹36.38
-3.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26.81, ROE=12.5%, g=3%, r=10%
Reverse DCF
₹37.53
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 0%
Margin of Safety
₹28.56
-23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38.08, 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.