Raj Oil Mills Limited
₹42.69
+1.33%
Delayed · cached 15 min
Fair value analysis
ROML
Raj Oil Mills Limited
₹42.13
Close used for this calculation
₹51.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₹51.81
Below FV▲ +23.0% against the close used
Model range ₹27.61 – ₹73.11
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₹27.61Fair value₹51.81Bull₹73.11
FairClose
52-week traded range
52W low ₹36.3252W high ₹61.04
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Raj Oil Mills Limited closed at ₹42.13, 18.7% below the consensus fair value of ₹51.81 drawn from 7 valuation models.
Financial DNA score 47/100 — Average. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹61.49
+45.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹70.26
+66.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹27.61
-34.5%
EPS × 17.7x (sector P/E)
EPS=1.56, Sector P/E=17.7x
Peter Lynch (PEG)
₹38.06
-9.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.56, g=24.4%
EV/EBITDA
₹73.11
+73.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=80M
Reverse DCF
₹42.13
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 24.4%
Margin of Safety
₹39.84
-5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53.12, 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.