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₹12.35Fair value₹1,088.00Bull₹1,374.61
FairClose
52-week traded range
52W low ₹1,218.3052W high ₹2,928.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
R R Kabel Limited closed at ₹2,437.00, 124.0% above the consensus fair value of ₹1,088.00 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 44.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹12.35
-99.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹528.30
-78.3%
√(22.5 × EPS × BVPS)
EPS=43.52, BVPS=285.03 · outside Graham range (P/E 44.8, P/B 8.6) — asset-light, treat as a rough floor
P/E Fair Value
₹1,183.74
-51.4%
EPS × 27.2x (sector P/E)
EPS=43.52, Sector P/E=27.2x
Peter Lynch (PEG)
₹1,088.00
-55.4%
EPS × Growth% (PEG = 1 is fair)
EPS=43.52, g=25%
EV/EBITDA
₹1,374.61
-43.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.78B
Book Value (P/B)
₹1,090.24
-55.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=285.03, ROE=21.3%, g=6%, r=10%
Reverse DCF
₹2,437.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.1% | Historical: 25%
Margin of Safety
₹431.10
-82.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=574.8, 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.