Rushil Decor Limited
₹15.85
-1.00%
Delayed · cached 15 min
Fair value analysis
RUSHIL
Rushil Decor Limited
₹16.01
Close used for this calculation
₹14.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
₹14.46
Near FV▼ -9.7% against the close used
Model range ₹7.54 – ₹26.74
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₹7.54Fair value₹14.46Bull₹26.74
FairClose
52-week traded range
52W low ₹12.8352W high ₹33.17
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Rushil Decor Limited closed at ₹16.01, 10.7% above the consensus fair value of ₹14.46 drawn from 7 valuation models.
Financial DNA score 37/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹14.14
-11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹19.86
+24.1%
√(22.5 × EPS × BVPS)
EPS=0.23, BVPS=76.24
P/E Fair Value
₹7.54
-52.9%
EPS × 32.8x (sector P/E)
EPS=0.23, Sector P/E=32.8x
EV/EBITDA
₹26.74
+67.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.04B
Book Value (P/B)
₹7.93
-50.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.24, ROE=1%, g=3%, r=10%
Reverse DCF
₹16.01
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.1% | Historical: 0%
Margin of Safety
₹10.39
-35.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13.85, 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.