₹31.28
Above FV▼ -51.9% against the close used
Model range ₹7.60 – ₹56.26
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹7.60Fair value₹31.28Bull₹56.26
FairClose
52-week traded range
52W low ₹48.0752W high ₹84.03
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Roto Pumps Limited closed at ₹65.07, 108.0% above the consensus fair value of ₹31.28 drawn from 10 valuation models.
Financial DNA score 45/100 — Average. P/E of 43.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹13.30
-79.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
₹20.71
-68.2%
√(22.5 × EPS × BVPS)
EPS=1.31, BVPS=14.56 · outside Graham range (P/E 43.7, P/B 4.5) — asset-light, treat as a rough floor
Graham Formula
₹24.45
-62.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.8%, FD=7%
P/E Fair Value
₹56.26
-13.5%
EPS × 42.95x (sector P/E)
EPS=1.31, Sector P/E=42.95x
Peter Lynch (PEG)
₹7.60
-88.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1.31, g=5.8%
EV/EBITDA
₹46.07
-29.2%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=690M
Dividend Discount (DDM)
₹20.33
-68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.81, r=10%, g=5.8%
Book Value (P/B)
₹16.98
-73.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.56, ROE=10.7%, g=5.8%, r=10%
Reverse DCF
₹65.07
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.4% | Historical: 5.8%
Margin of Safety
₹21.51
-66.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28.68, 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.