Roadstar Infra Invt Trust
Fair value analysis
ROADSTAR
Roadstar Infra Invt Trust
₹62.50
Close used for this calculation
₹97.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₹97.12
Below FV▲ +55.4% against the close used
Model range ₹67.57 – ₹327.93
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₹67.57Fair value₹97.12Bull₹327.93
FairClose
52-week traded range
52W low ₹50.0052W high ₹68.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Roadstar Infra Invt Trust closed at ₹62.50, 35.6% below the consensus fair value of ₹97.12 drawn from 3 valuation models.
Financial DNA score 31/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹327.93
+424.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₹97.12
+55.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.73B
Dividend Discount (DDM)
₹67.57
+8.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.3, r=10%, g=2%
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.