Railtel Corp Of Ind Ltd

RAILTEL NSE Telecommunication Other Telecom Services
Nifty 500 Smallcap 250
₹259.90
-1.07%
Delayed · cached 15 min

Fair value analysis

RAILTEL
Railtel Corp Of Ind Ltd
Telecommunication›Other Telecom Services
₹262.70
Close used for this calculation
₹184.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability15/25
Returns6/25
Balance Sheet21/25
Efficiency7/25
Growth9/25
Average
Quality radar
49Prof.15/25Ret.6/25Eff.7/25B.Sht21/25Growth9/25

Consensus fair value

₹184.15
Above FV
▼ -29.9% against the close used
Model range ₹32.51 – ₹262.10
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₹32.51Fair value₹184.15Bull₹262.10
FairClose
52-week traded range
52W low ₹246.1052W high ₹400.90

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Railtel Corp Of Ind Ltd closed at ₹262.70, 42.7% above the consensus fair value of ₹184.15 drawn from 10 valuation models.

Financial DNA score 49/100 — Average. P/E of 44.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹32.51
-87.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹84.46
-67.8%
√(22.5 × EPS × BVPS)
EPS=5.89, BVPS=53.83 · outside Graham range (P/E 44.5, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₹158.06
-39.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.2%, FD=7%
P/E Fair Value
₹262.10
-0.2%
EPS × 44.5x (sector P/E)
EPS=5.89, Sector P/E=44.5x
Peter Lynch (PEG)
₹60.08
-77.1%
EPS × Growth% (PEG = 1 is fair)
EPS=5.89, g=10.2%
EV/EBITDA
₹252.45
-3.9%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=5.34B
Dividend Discount (DDM)
₹177.32
-32.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.28, r=10%, g=8%
Book Value (P/B)
₹80.75
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.83, ROE=12%, g=6%, r=10%
Reverse DCF
₹262.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18% | Historical: 10.2%
Margin of Safety
₹100.71
-61.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=134.28, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.