₹403.12
Above FV▼ -53.5% against the close used
Model range ₹288.61 – ₹740.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹288.61Fair value₹403.12Bull₹740.84
FairClose
52-week traded range
52W low ₹438.1552W high ₹990.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Rategain Travel Techn Ltd closed at ₹866.45, 114.9% above the consensus fair value of ₹403.12 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 39.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹379.98
-56.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹288.61
-66.7%
√(22.5 × EPS × BVPS)
EPS=16.45, BVPS=225.05 · outside Graham range (P/E 39.8, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹740.84
-14.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹296.10
-65.8%
EPS × 18x (sector P/E)
EPS=16.45, Sector P/E=18x
Peter Lynch (PEG)
₹411.25
-52.5%
EPS × Growth% (PEG = 1 is fair)
EPS=16.45, g=25%
EV/EBITDA
₹559.24
-35.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.26B
Book Value (P/B)
₹331.95
-61.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=225.05, ROE=11.9%, g=6%, r=10%
Reverse DCF
₹866.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.2% | Historical: 25%
Margin of Safety
₹319.79
-63.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=426.38, 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.