₹206.23
Near FV▼ -3.6% against the close used
Model range ₹149.23 – ₹228.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹149.23Fair value₹206.23Bull₹228.85
FairClose
52-week traded range
52W low ₹126.5052W high ₹273.40
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Rockingdeals Circu Eco L closed at ₹214.00, 3.8% above the consensus fair value of ₹206.23 drawn from 7 valuation models.
Financial DNA score 43/100 — Average. P/E of 18.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹228.85
+6.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹149.23
-30.3%
√(22.5 × EPS × BVPS)
EPS=12.21, BVPS=81.06 · outside Graham range (P/E 18.6, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
₹227.11
+6.1%
EPS × 18.6x (sector P/E)
EPS=12.21, Sector P/E=18.6x
EV/EBITDA
₹198.15
-7.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=190M
Book Value (P/B)
₹174.86
-18.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=81.06, ROE=18.1%, g=3%, r=10%
Reverse DCF
₹214.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: 0%
Margin of Safety
₹151.30
-29.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=201.73, 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.