Raj Tv Network Ltd
₹8.21
+4.99%
Delayed · cached 15 min
Fair value analysis
RAJTV
Raj Tv Network Ltd
₹7.82
Close used for this calculation
₹5.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Quality radar
Consensus fair value
₹5.45
Above FV▼ -30.3% against the close used
Model range ₹2.37 – ₹12.55
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₹2.37Fair value₹5.45Bull₹12.55
FairClose
52-week traded range
52W low ₹7.8252W high ₹43.42
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Raj Tv Network Ltd closed at ₹7.82, 43.5% above the consensus fair value of ₹5.45 drawn from 9 valuation models.
Financial DNA score 43/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2.98
-61.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹8.94
+14.4%
√(22.5 × EPS × BVPS)
EPS=0.15, BVPS=23.7
Graham Formula
₹6.76
-13.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹3.58
-54.2%
EPS × 23.9x (sector P/E)
EPS=0.15, Sector P/E=23.9x
Peter Lynch (PEG)
₹3.75
-52.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.15, g=25%
EV/EBITDA
₹12.55
+60.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=50M
Book Value (P/B)
₹2.37
-69.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.7, ROE=1%, g=6%, r=10%
Reverse DCF
₹7.82
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.1% | Historical: 25%
Margin of Safety
₹4.17
-46.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.56, 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.