₹824.76
Near FV▲ +2.3% against the close used
Model range ₹311.73 – ₹1,896.90
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹311.73Fair value₹824.76Bull₹1,896.90
FairClose
52-week traded range
52W low ₹297.2552W high ₹902.85
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Rashi Peripherals Limited closed at ₹806.45, 2.2% below the consensus fair value of ₹824.76 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 17.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹311.73
-61.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹570.28
-29.3%
√(22.5 × EPS × BVPS)
EPS=42.12, BVPS=343.17 · outside Graham range (P/E 17.1, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₹1,896.90
+135.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹939.28
+16.5%
EPS × 22.3x (sector P/E)
EPS=42.12, Sector P/E=22.3x
Peter Lynch (PEG)
₹1,053.00
+30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=42.12, g=25%
EV/EBITDA
₹1,149.30
+42.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.86B
Book Value (P/B)
₹746.40
-7.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=343.17, ROE=14.7%, g=6%, r=10%
Reverse DCF
₹806.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: 25%
Margin of Safety
₹697.16
-13.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=929.55, 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.