R M Drip & Sprink Sys Ltd
₹23.59
+1.11%
Delayed · cached 15 min
Fair value analysis
RMDRIP
R M Drip & Sprink Sys Ltd
₹23.33
Close used for this calculation
₹18.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₹18.71
Above FV▼ -19.8% against the close used
Model range ₹13.79 – ₹22.08
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₹13.79Fair value₹18.71Bull₹22.08
FairClose
52-week traded range
52W low ₹15.4952W high ₹71.42
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
R M Drip & Sprink Sys Ltd closed at ₹23.33, 24.7% above the consensus fair value of ₹18.71 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹16.28
-30.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹20.50
-12.1%
EPS × 25x (sector P/E)
EPS=0.82, Sector P/E=25x
Peter Lynch (PEG)
₹20.50
-12.1%
EPS × Growth% (PEG = 1 is fair)
EPS=0.82, g=25%
EV/EBITDA
₹22.08
-5.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=560M
Book Value (P/B)
₹19.63
-15.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.57, ROE=36.6%, g=6%, r=10%
Reverse DCF
₹23.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.9% | Historical: 25%
Margin of Safety
₹13.79
-40.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.39, 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.