Rex Pipes And Cables Ltd

REXPIPES NSE Industrials Plastic Products - Industrial
₹85.90
+4.82%
Delayed · cached 15 min

Fair value analysis

REXPIPES
Rex Pipes And Cables Ltd
IndustrialsPlastic Products - Industrial
₹160.65
Close used for this calculation
₹84.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability11/25
Returns7/25
Balance Sheet14/25
Efficiency4/25
Growth3/25
Average
Quality radar
36Prof.11/25Ret.7/25Eff.4/25B.Sht14/25Growth3/25

Consensus fair value

₹84.94
Above FV
▼ -47.1% against the close used
Model range ₹26.08 – ₹123.00
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₹26.08Fair value₹84.94Bull₹123.00
FairClose
52-week traded range
52W low ₹136.0052W high ₹208.00

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

Valuation summary

Trading above the consensus fair value

Rex Pipes And Cables Ltd closed at ₹160.65, 89.1% above the consensus fair value of ₹84.94 drawn from 9 valuation models.

Financial DNA score 36/100 — Average. P/E of 35.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹67.84
-57.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₹66.43
-58.6%
√(22.5 × EPS × BVPS)
EPS=4.92, BVPS=39.86 · outside Graham range (P/E 35.7, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₹87.26
-45.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.3%, FD=7%
P/E Fair Value
₹123.00
-23.4%
EPS × 25x (sector P/E)
EPS=4.92, Sector P/E=25x
Peter Lynch (PEG)
₹26.08
-83.8%
EPS × Growth% (PEG = 1 is fair)
EPS=4.92, g=5.3%
EV/EBITDA
₹88.62
-44.8%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹47.50
-70.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=39.86, ROE=10.9%, g=5.3%, r=10%
Reverse DCF
₹160.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 5.3%
Margin of Safety
₹64.60
-59.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86.13, 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.