Rajapalayam Mills Ltd.

RAJPALAYAM NSE Consumer Discretionary Other Textile Products
₹775.95
+3.31%
Delayed · cached 15 min

Fair value analysis

RAJPALAYAM
Rajapalayam Mills Ltd.
Consumer DiscretionaryOther Textile Products
₹751.10
Close used for this calculation
₹1,541.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns13/25
Balance Sheet17/25
Efficiency18/25
Growth14/25
Strong
Quality radar
65Prof.17/25Ret.13/25Eff.18/25B.Sht17/25Growth14/25

Consensus fair value

₹1,541.84
Below FV
▲ +105.3% against the close used
Model range ₹625.54 – ₹3,696.98
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₹625.54Fair value₹1,541.84Bull₹3,696.98
FairClose
52-week traded range
52W low ₹314.4552W high ₹848.85

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

Valuation summary

Trading below the consensus fair value

Rajapalayam Mills Ltd. closed at ₹751.10, 51.3% below the consensus fair value of ₹1,541.84 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹625.54
-16.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,786.26
+271.0%
√(22.5 × EPS × BVPS)
EPS=124.03, BVPS=2781.85
Graham Formula
₹3,696.98
+392.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.8%, FD=7%
P/E Fair Value
₹1,885.26
+151.0%
EPS × 15.2x (sector P/E)
EPS=124.03, Sector P/E=15.2x
Peter Lynch (PEG)
₹1,463.55
+94.9%
EPS × Growth% (PEG = 1 is fair)
EPS=124.03, g=11.8%
EV/EBITDA
₹2,086.59
+177.8%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=1.97B
Book Value (P/B)
₹1,332.51
+77.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2781.85, ROE=4.8%, g=6%, r=10%
Reverse DCF
₹751.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.5% | Historical: 11.8%
Margin of Safety
₹1,686.38
+124.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2248.51, 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.