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₹66.29Fair value₹88.43Bull₹109.49
FairClose
52-week traded range
52W low ₹58.6852W high ₹107.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Regaal Resources Limited closed at ₹85.73, 3.1% below the consensus fair value of ₹88.43 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹101.40
+18.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹83.13
-3.0%
√(22.5 × EPS × BVPS)
EPS=5.41, BVPS=56.77
P/E Fair Value
₹80.61
-6.0%
EPS × 14.9x (sector P/E)
EPS=5.41, Sector P/E=14.9x
EV/EBITDA
₹81.16
-5.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.43B
Book Value (P/B)
₹109.49
+27.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56.77, ROE=16.5%, g=3%, r=10%
Reverse DCF
₹85.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 0%
Margin of Safety
₹66.29
-22.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=88.38, 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.