R R I L Ltd.

RRIL NSE Consumer Discretionary Other Textile Products
₹16.11
+0.88%
Delayed · cached 15 min

Fair value analysis

RRIL
R R I L Ltd.
Consumer DiscretionaryOther Textile Products
₹15.97
Close used for this calculation
₹14.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability19/25
Returns5/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Average
Quality radar
45Prof.19/25Ret.5/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

₹14.69
Near FV
▼ -8.0% against the close used
Model range ₹4.62 – ₹32.43
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₹4.62Fair value₹14.69Bull₹32.43
FairClose
52-week traded range
52W low ₹15.9752W high ₹17.94

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

Valuation summary

Trading close to the consensus fair value

R R I L Ltd. closed at ₹15.97, 8.7% above the consensus fair value of ₹14.69 drawn from 8 valuation models.

Financial DNA score 45/100 — Average. P/E of 21.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹14.29
-10.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹32.43
+103.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹10.94
-31.5%
EPS × 15.2x (sector P/E)
EPS=0.72, Sector P/E=15.2x
Peter Lynch (PEG)
₹18.00
+12.7%
EPS × Growth% (PEG = 1 is fair)
EPS=0.72, g=25%
EV/EBITDA
₹16.30
+2.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=120M
Book Value (P/B)
₹4.62
-71.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.68, ROE=7.9%, g=6%, r=10%
Reverse DCF
₹15.97
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.5% | Historical: 25%
Margin of Safety
₹14.42
-9.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.22, 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.