₹141.88
Above FV▼ -30.1% against the close used
Model range ₹15.19 – ₹195.23
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹15.19Fair value₹141.88Bull₹195.23
FairClose
52-week traded range
52W low ₹203.0652W high ₹340.65
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Rallis India Ltd closed at ₹203.06, 43.1% above the consensus fair value of ₹141.88 drawn from 10 valuation models.
Financial DNA score 40/100 — Average. P/E of 24.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹110.67
-45.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
₹126.49
-37.7%
√(22.5 × EPS × BVPS)
EPS=8.44, BVPS=84.26 · outside Graham range (P/E 24.9, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹94.83
-53.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.8%, FD=7%
P/E Fair Value
₹187.79
-7.5%
EPS × 22.25x (sector P/E)
EPS=8.44, Sector P/E=22.25x
Peter Lynch (PEG)
₹15.19
-92.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8.44, g=1.8%
EV/EBITDA
₹195.23
-3.9%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=3.55B
Dividend Discount (DDM)
₹38.58
-81.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.03, r=10%, g=2%
Book Value (P/B)
₹79.56
-60.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=84.26, ROE=9.6%, g=3%, r=10%
Reverse DCF
₹203.06
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 1.8%
Margin of Safety
₹97.46
-52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=129.95, 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.