Redington Limited
Nifty 500
Smallcap 50
Smallcap 100
Smallcap 250
₹393.70
+0.43%
Delayed · cached 15 min
Fair value analysis
REDINGTON
Redington Limited
₹392.00
Close used for this calculation
₹281.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₹281.77
Above FV▼ -28.1% against the close used
Model range ₹21.49 – ₹354.52
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₹21.49Fair value₹281.77Bull₹354.52
FairClose
52-week traded range
52W low ₹199.9552W high ₹392.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Redington Limited closed at ₹392.00, 39.1% above the consensus fair value of ₹281.77 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹21.49
-94.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
₹258.80
-34.0%
√(22.5 × EPS × BVPS)
EPS=19.06, BVPS=156.18 · outside Graham range (P/E 17.1, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹231.85
-40.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=2.3%, FD=7%
P/E Fair Value
₹354.52
-9.6%
EPS × 18.6x (sector P/E)
EPS=19.06, Sector P/E=18.6x
Peter Lynch (PEG)
₹43.84
-88.8%
EPS × Growth% (PEG = 1 is fair)
EPS=19.06, g=2.3%
EV/EBITDA
₹326.50
-16.7%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=25.54B
Dividend Discount (DDM)
₹79.16
-79.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.96, r=10%, g=2.3%
Book Value (P/B)
₹310.12
-20.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=156.18, ROE=16.9%, g=3%, r=10%
Reverse DCF
₹392.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 2.3%
Margin of Safety
₹162.50
-58.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=216.67, 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.