₹75.61
Below FV▲ +37.7% against the close used
Model range ₹8.84 – ₹121.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹8.84Fair value₹75.61Bull₹121.15
FairClose
52-week traded range
52W low ₹46.6852W high ₹99.52
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Rajoo Engineers Limited closed at ₹54.89, 27.4% below the consensus fair value of ₹75.61 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹8.84
-83.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹34.26
-37.6%
√(22.5 × EPS × BVPS)
EPS=2.69, BVPS=19.4 · outside Graham range (P/E 20.3, P/B 2.8) — asset-light, treat as a rough floor
Graham Formula
₹121.15
+120.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹93.88
+71.0%
EPS × 34.9x (sector P/E)
EPS=2.69, Sector P/E=34.9x
Peter Lynch (PEG)
₹67.25
+22.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.69, g=25%
EV/EBITDA
₹67.81
+23.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=690M
Book Value (P/B)
₹62.55
+14.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.4, ROE=18.9%, g=6%, r=10%
Reverse DCF
₹54.89
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 25%
Margin of Safety
₹48.40
-11.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64.53, 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.