Responsive Industries Ltd

RESPONIND NSE Consumer Discretionary Furniture, Home Furnishing
₹173.27
+2.20%
Delayed · cached 15 min

Fair value analysis

RESPONIND
Responsive Industries Ltd
Consumer DiscretionaryFurniture, Home Furnishing
₹169.54
Close used for this calculation
₹145.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability21/25
Returns6/25
Balance Sheet19/25
Efficiency8/25
Growth12/25
Good
Quality radar
54Prof.21/25Ret.6/25Eff.8/25B.Sht19/25Growth12/25

Consensus fair value

₹145.74
Near FV
▼ -14.0% against the close used
Model range ₹18.21 – ₹250.85
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₹18.21Fair value₹145.74Bull₹250.85
FairClose
52-week traded range
52W low ₹127.0152W high ₹221.39

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Responsive Industries Ltd closed at ₹169.54, 16.3% above the consensus fair value of ₹145.74 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 45.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹18.21
-89.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹70.13
-58.6%
√(22.5 × EPS × BVPS)
EPS=5.57, BVPS=39.25 · outside Graham range (P/E 45.4, P/B 4.3) — asset-light, treat as a rough floor
Graham Formula
₹250.85
+48.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹145.93
-13.9%
EPS × 26.2x (sector P/E)
EPS=5.57, Sector P/E=26.2x
Peter Lynch (PEG)
₹139.25
-17.9%
EPS × Growth% (PEG = 1 is fair)
EPS=5.57, g=25%
EV/EBITDA
₹199.59
+17.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.13B
Book Value (P/B)
₹42.19
-75.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=39.25, ROE=10.3%, g=6%, r=10%
Reverse DCF
₹169.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 25%
Margin of Safety
₹90.96
-46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=121.28, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.