Remsons Industries Ltd
₹96.32
+0.00%
Delayed · cached 15 min
Fair value analysis
REMSONSIND
Remsons Industries Ltd
₹96.32
Close used for this calculation
₹176.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₹176.08
Below FV▲ +82.8% against the close used
Model range ₹70.02 – ₹322.79
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₹70.02Fair value₹176.08Bull₹322.79
FairClose
52-week traded range
52W low ₹76.1552W high ₹150.25
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Remsons Industries Ltd closed at ₹96.32, 45.3% below the consensus fair value of ₹176.08 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹159.32
+65.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹70.02
-27.3%
√(22.5 × EPS × BVPS)
EPS=5.18, BVPS=42.06 · outside Graham range (P/E 18.9, P/B 2.3) — asset-light, treat as a rough floor
Graham Formula
₹233.29
+142.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹168.09
+74.5%
EPS × 32.45x (sector P/E)
EPS=5.18, Sector P/E=32.45x
Peter Lynch (PEG)
₹108.26
+12.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.18, g=20.9%
EV/EBITDA
₹322.79
+235.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=680M
Book Value (P/B)
₹78.86
-18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.06, ROE=13.5%, g=6%, r=10%
Reverse DCF
₹96.32
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 20.9%
Margin of Safety
₹118.26
+22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=157.68, 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.