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₹32.00Fair value₹42.41Bull₹49.48
FairClose
52-week traded range
52W low ₹14.1052W high ₹33.85
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Rajgor Castor Derivati L closed at ₹14.40, 66.0% below the consensus fair value of ₹42.41 drawn from 7 valuation models.
Financial DNA score 46/100 — Average. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹49.48
+243.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹34.47
+139.4%
√(22.5 × EPS × BVPS)
EPS=2.64, BVPS=20
P/E Fair Value
₹46.73
+224.5%
EPS × 17.7x (sector P/E)
EPS=2.64, Sector P/E=17.7x
EV/EBITDA
₹36.31
+152.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=250M
Book Value (P/B)
₹32.00
+122.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20, ROE=14.2%, g=3%, r=10%
Reverse DCF
₹14.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₹32.67
+126.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43.56, 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.