Rain Industries Limited
Microcap 250
₹216.00
-0.59%
Delayed · cached 15 min
Fair value analysis
RAIN
Rain Industries Limited
₹217.28
Close used for this calculation
₹394.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
₹394.91
Below FV▲ +81.8% against the close used
Model range ₹18.46 – ₹592.11
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₹18.46Fair value₹394.91Bull₹592.11
FairClose
52-week traded range
52W low ₹101.4852W high ₹243.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Rain Industries Limited closed at ₹217.28, 45.0% below the consensus fair value of ₹394.91 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹23.62
-89.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹296.65
+36.5%
√(22.5 × EPS × BVPS)
EPS=1.26, BVPS=3104
P/E Fair Value
₹18.46
-91.5%
EPS × 14.65x (sector P/E)
EPS=1.26, Sector P/E=14.65x
EV/EBITDA
₹592.11
+172.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=30.59B
Book Value (P/B)
₹310.40
+42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3104, ROE=1%, g=3%, r=10%
Reverse DCF
₹217.28
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 37% | Historical: 0%
Margin of Safety
₹84.68
-61.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=112.91, 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.