₹306.08
Above FV▼ -39.9% against the close used
Model range ₹78.72 – ₹448.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹78.72Fair value₹306.08Bull₹448.13
FairClose
52-week traded range
52W low ₹309.0052W high ₹540.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Rajratan Global Wire Ltd closed at ₹509.65, 66.5% above the consensus fair value of ₹306.08 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 31.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹226.77
-55.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
₹214.87
-57.8%
√(22.5 × EPS × BVPS)
EPS=13.81, BVPS=148.59 · outside Graham range (P/E 31.8, P/B 3.4) — asset-light, treat as a rough floor
Graham Formula
₹255.19
-49.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.7%, FD=7%
P/E Fair Value
₹448.13
-12.1%
EPS × 32.45x (sector P/E)
EPS=13.81, Sector P/E=32.45x
Peter Lynch (PEG)
₹78.72
-84.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13.81, g=5.7%
EV/EBITDA
₹369.75
-27.4%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=1.68B
Book Value (P/B)
₹200.42
-60.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=148.59, ROE=11.5%, g=5.7%, r=10%
Reverse DCF
₹509.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 5.7%
Margin of Safety
₹214.68
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=286.24, 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.