Rswm Limited

RSWM NSE Consumer Discretionary Other Textile Products
₹218.23
+1.76%
Delayed · cached 15 min

Fair value analysis

RSWM
Rswm Limited
Consumer DiscretionaryOther Textile Products
₹214.46
Close used for this calculation
₹229.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability17/25
Returns13/25
Balance Sheet8/25
Efficiency17/25
Growth14/25
Good
Quality radar
55Prof.17/25Ret.13/25Eff.17/25B.Sht8/25Growth14/25

Consensus fair value

₹229.41
Near FV
▲ +7.0% against the close used
Model range ₹149.34 – ₹1,288.85
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₹149.34Fair value₹229.41Bull₹1,288.85
FairClose
52-week traded range
52W low ₹120.7352W high ₹235.26

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

Valuation summary

Trading close to the consensus fair value

Rswm Limited closed at ₹214.46, 6.5% below the consensus fair value of ₹229.41 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹219.13
+2.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹311.22
+45.1%
√(22.5 × EPS × BVPS)
EPS=11.04, BVPS=389.93
Graham Formula
₹497.19
+131.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹167.81
-21.8%
EPS × 15.2x (sector P/E)
EPS=11.04, Sector P/E=15.2x
Peter Lynch (PEG)
₹221.90
+3.5%
EPS × Growth% (PEG = 1 is fair)
EPS=11.04, g=20.1%
EV/EBITDA
₹1,288.85
+501.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.37B
Book Value (P/B)
₹149.34
-30.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=389.93, ROE=3.8%, g=6%, r=10%
Reverse DCF
₹214.46
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 20.1%
Margin of Safety
₹224.13
+4.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=298.84, 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.