Rox Hi Tech Limited

ROXHITECH NSE Information Technology IT Enabled Services
₹128.80
+1.30%
Delayed · cached 15 min

Fair value analysis

ROXHITECH
Rox Hi Tech Limited
Information TechnologyIT Enabled Services
₹46.20
Close used for this calculation
₹141.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability8/25
Returns21/25
Balance Sheet9/25
Efficiency18/25
Growth8/25
Good
Quality radar
56Prof.8/25Ret.21/25Eff.18/25B.Sht9/25Growth8/25

Consensus fair value

₹141.65
Below FV
▲ +206.6% against the close used
Model range ₹111.32 – ₹213.01
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₹111.32Fair value₹141.65Bull₹213.01
FairClose
52-week traded range
52W low ₹24.7552W high ₹58.45

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

Valuation summary

Trading below the consensus fair value

Rox Hi Tech Limited closed at ₹46.20, 67.4% below the consensus fair value of ₹141.65 drawn from 7 valuation models.

Financial DNA score 56/100 — Good. P/E of 3.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹163.62
+254.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹122.98
+166.2%
√(22.5 × EPS × BVPS)
EPS=8.73, BVPS=77
P/E Fair Value
₹213.01
+361.1%
EPS × 24.4x (sector P/E)
EPS=8.73, Sector P/E=24.4x
EV/EBITDA
₹111.32
+141.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=300M
Book Value (P/B)
₹165.00
+257.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=77, ROE=18%, g=3%, r=10%
Reverse DCF
₹46.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₹124.90
+170.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=166.54, 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.