₹160.99
Near FV▲ +2.9% against the close used
Model range ₹39.12 – ₹306.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹39.12Fair value₹160.99Bull₹306.75
FairClose
52-week traded range
52W low ₹86.1852W high ₹156.48
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Renaissance Global Ltd closed at ₹156.48, 2.8% below the consensus fair value of ₹160.99 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹83.74
-46.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹180.17
+15.1%
√(22.5 × EPS × BVPS)
EPS=8.39, BVPS=171.96
Graham Formula
₹273.45
+74.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.3%, FD=7%
P/E Fair Value
₹164.86
+5.4%
EPS × 19.65x (sector P/E)
EPS=8.39, Sector P/E=19.65x
Peter Lynch (PEG)
₹111.59
-28.7%
EPS × Growth% (PEG = 1 is fair)
EPS=8.39, g=13.3%
EV/EBITDA
₹306.75
+96.0%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=2.35B
Book Value (P/B)
₹39.12
-75.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=171.96, ROE=6.9%, g=6%, r=10%
Reverse DCF
₹156.48
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 13.3%
Margin of Safety
₹131.67
-15.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=175.55, 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.