Rane (Madras) Limited
₹1,358.00
-3.61%
Delayed · cached 15 min
Fair value analysis
RML
Rane (Madras) Limited
₹1,408.90
Close used for this calculation
₹1,257.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₹1,257.21
Near FV▼ -10.8% against the close used
Model range ₹526.34 – ₹3,010.45
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₹526.34Fair value₹1,257.21Bull₹3,010.45
FairClose
52-week traded range
52W low ₹620.0052W high ₹1,408.90
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Rane (Madras) Limited closed at ₹1,408.90, 12.1% above the consensus fair value of ₹1,257.21 drawn from 10 valuation models.
Financial DNA score 52/100 — Good. P/E of 31.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹624.92
-55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹526.34
-62.6%
√(22.5 × EPS × BVPS)
EPS=38.89, BVPS=316.61 · outside Graham range (P/E 31.1, P/B 4.5) — asset-light, treat as a rough floor
Graham Formula
₹1,751.44
+24.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,261.98
-10.4%
EPS × 32.45x (sector P/E)
EPS=38.89, Sector P/E=32.45x
Peter Lynch (PEG)
₹972.25
-31.0%
EPS × Growth% (PEG = 1 is fair)
EPS=38.89, g=25%
EV/EBITDA
₹3,010.45
+113.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.88B
Dividend Discount (DDM)
₹897.75
-36.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16.63, r=10%, g=8%
Book Value (P/B)
₹744.03
-47.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=316.61, ROE=15.4%, g=6%, r=10%
Reverse DCF
₹1,408.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.2% | Historical: 25%
Margin of Safety
₹780.88
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1041.17, 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.