Rossell India Limited

ROSSELLIND NSE Fast Moving Consumer Goods Tea & Coffee
₹55.06
-1.85%
Delayed · cached 15 min

Fair value analysis

ROSSELLIND
Rossell India Limited
Fast Moving Consumer GoodsTea & Coffee
₹56.10
Close used for this calculation
₹65.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability4/25
Returns13/25
Balance Sheet6/25
Efficiency13/25
Growth5/25
Average
Quality radar
36Prof.4/25Ret.13/25Eff.13/25B.Sht6/25Growth5/25

Consensus fair value

₹65.13
Below FV
▲ +16.1% against the close used
Model range ₹19.39 – ₹87.93
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₹19.39Fair value₹65.13Bull₹87.93
FairClose
52-week traded range
52W low ₹41.1752W high ₹66.28

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Rossell India Limited closed at ₹56.10, 13.9% below the consensus fair value of ₹65.13 drawn from 7 valuation models.

Financial DNA score 36/100 — Average. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹63.35
+12.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹82.95
+47.9%
√(22.5 × EPS × BVPS)
EPS=3.38, BVPS=90.48
P/E Fair Value
₹62.53
+11.5%
EPS × 18.5x (sector P/E)
EPS=3.38, Sector P/E=18.5x
EV/EBITDA
₹87.93
+56.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=520M
Book Value (P/B)
₹19.39
-65.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=90.48, ROE=4.5%, g=3%, r=10%
Reverse DCF
₹56.10
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 0%
Margin of Safety
₹52.21
-6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=69.61, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.