Rachana Infra Ltd

RILINFRA NSE Industrials Civil Construction
₹65.55
+4.96%
Delayed · cached 15 min

Fair value analysis

RILINFRA
Rachana Infra Ltd
IndustrialsCivil Construction
₹32.80
Close used for this calculation
₹80.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Profitability19/25
Returns18/25
Balance Sheet21/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
80Prof.19/25Ret.18/25Eff.22/25B.Sht21/25Growth20/25

Consensus fair value

₹80.04
Below FV
▲ +144.0% against the close used
Model range ₹62.26 – ₹244.99
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₹62.26Fair value₹80.04Bull₹244.99
FairClose
52-week traded range
52W low ₹29.0552W high ₹44.60

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

Valuation summary

Trading below the consensus fair value

Rachana Infra Ltd closed at ₹32.80, 59.0% below the consensus fair value of ₹80.04 drawn from 9 valuation models.

Financial DNA score 80/100 — Exceptional. P/E of 5.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹132.42
+303.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹86.22
+162.9%
√(22.5 × EPS × BVPS)
EPS=5.44, BVPS=60.74
Graham Formula
₹244.99
+646.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹77.25
+135.5%
EPS × 14.2x (sector P/E)
EPS=5.44, Sector P/E=14.2x
Peter Lynch (PEG)
₹136.00
+314.6%
EPS × Growth% (PEG = 1 is fair)
EPS=5.44, g=25%
EV/EBITDA
₹196.80
+500.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200M
Book Value (P/B)
₹62.26
+89.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=60.74, ROE=10.1%, g=6%, r=10%
Reverse DCF
₹32.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 25%
Margin of Safety
₹101.41
+209.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=135.22, 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.