₹689.21
Below FV▲ +64.4% against the close used
Model range ₹348.83 – ₹1,041.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹348.83Fair value₹689.21Bull₹1,041.58
FairClose
52-week traded range
52W low ₹419.0052W high ₹799.40
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Transrail Lighting Ltd closed at ₹419.20, 39.2% below the consensus fair value of ₹689.21 drawn from 7 valuation models.
Financial DNA score 61/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹563.34
+34.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹348.83
-16.8%
√(22.5 × EPS × BVPS)
EPS=30.06, BVPS=179.91 · outside Graham range (P/E 13.2, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
₹1,041.58
+148.5%
EPS × 34.65x (sector P/E)
EPS=30.06, Sector P/E=34.65x
EV/EBITDA
₹714.67
+70.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.07B
Book Value (P/B)
₹436.93
+4.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=179.91, ROE=20%, g=3%, r=10%
Reverse DCF
₹419.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 0%
Margin of Safety
₹488.44
+16.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=651.25, 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.