EN DE

Raja Bahadur International Limited (503127) Fair Value & Analysis

Financial · IN · Market cap ₹395M

RB Raja Bahadur International Limited 503127 · BSE
Price₹5,100
Fair Value₹647.30
Upside-87.3%
Quality39/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Watch Raja Bahadur International Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
High debt · negative free cash flow
Evidence: High Range ₹405.30 – ₹809.12 Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 5 days ago

Fair value updated Aug 13, 2026, revised from ₹995.84 to ₹647.30 (−35.0%) since Aug 9, 2026.

Below-average quality, and screening another 87% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹809.12). The favourable scenario is already priced in.
  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (₹405.30 to ₹809.12) leaves room in how you read the outcome.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹15,981 ₹1,189 Fair Value ₹647.30 Jul 2019 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹1,189 – ₹15,981 · fair‑value band ₹405.30 – ₹809.12 · the ₹5,100 price screens above the ₹647.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Raja Bahadur International Limited (503127) currently trades at ₹5,100, while our model-based Fair Value estimate is ₹647.30, implying the stock looks roughly 87.3% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Financial sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Trailing-twelve-month revenue stands at ₹92.4M. Revenue grew 28.3% year over year. Net debt stands at ₹2.9B. The stock trades on a trailing P/E of 0.9 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹405.30 (bear case) to ₹809.12 (bull case); at ₹5,100, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 23% above its 52-week low. For context, the median of 10 Financial peers we cover trades at -6% fair-value upside, at -87%, 503127 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹18.42 to ₹2,361). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹423.04 ₹453.68 ₹519.52 76
Gordon GGM ₹11.19 ₹20.16 ₹27.75 70
P/E Multiple ₹485.47 ₹647.30 ₹809.12 63
All 8 models by family
Earnings-Based
Graham-Dodd ₹338.59 ₹2,361 ₹3,314 54
Lynch FV ₹1,220 ₹1,743 ₹2,266 50
Dividend Discount
Gordon GGM ₹11.19 ₹20.16 ₹27.75 70
DDM Multi-Stage ₹11.19 ₹18.42 ₹21.54 61
Multiples
P/E Multiple ₹485.47 ₹647.30 ₹809.12 63
P/B Multiple ₹548.70 ₹731.61 ₹914.51 55
Asset-Based
NCAV (Graham) ₹261.29 ₹350.13 ₹522.58 50
Economic Profit
Residual Income ₹423.04 ₹453.68 ₹519.52 76

Widest divergence: Earnings-Based (₹1,743) versus Dividend Discount (₹18.42). Highest evidence: Residual Income (76).

Notify me when 503127 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹92.4M
Revenue growth (YoY) +28.3%
Net margin 358%
Free cash flow −₹744M FY2026
P/E ratio 0.9 as of Jul 4, 2026
Operating margin -19.4%
More key figures
EPS (TTM) ₹1,324
Net debt ₹2.9B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 39 · Market factors (momentum, volatility) 57

Profitability 21
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 47
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Raja Bahadur International Limited engages in the real estate development and construction businesses in India. It is involved in the construction of office spaces. The company was formerly known as The Raja Bahadur Motilal Poona Mills Ltd. Raja Bahadur International Limited was founded in 1892 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Raja Bahadur International Limited reported revenue of ₹287M in FY2026 versus ₹307M in FY2022, a compound −1.7%/yr. Reported net income was ₹12.4M in FY2026.

Growth Quality 11/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹287M
Latest YoY
+3.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−21.1%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+46.8%
Revenue −1.7%/yr
FY22 ₹307M
FY23 ₹189M
FY24 ₹212M
FY25 ₹277M
FY26 ₹287M
Net income
FY22 −₹50.3M
FY23 −₹44.5M
FY24 ₹12.4M
FY25 −₹9.6M
FY26 ₹12.4M

503127 screens 87% overvalued. Compare with Brigade Enterprises Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Raja Bahadur International Limited Fair Value". https://www.fairvalue-calculator.com/stock/503127

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 0 · sector 0
HEALTH 0 · sector 0
DIVIDEND 2 · sector 0

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Property Management stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Brigade Enterprises Limited 532929 ₹593.25 ₹559.71 -6%
Nirlon Limited 500307 ₹638.10 ₹499.10 -22%
Tirupati Sarjan Limited 531814 ₹8.81 ₹17.12 +94%
Ansal Buildwell Limited 523007 ₹76.95 ₹14.23 -82%
Gothi Plascon India Limited 531111 ₹38.16 ₹23.08 -40%
FGP Limited 500142 ₹11.66 ₹2.36 -80%
IDBI Bank Limited 500116 ₹82.87 ₹89.34 +8%
Yes Bank Limited 532648 ₹22.70 ₹14.65 -35%
Punjab National Bank 532461 ₹117.50 ₹226.68 +93%
Bank of Maharashtra 532525 ₹81.09 ₹85.55 +6%

Compare Raja Bahadur International Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Raja Bahadur International Limited (503127) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹647.30 versus a price of ₹5,100, about −87% (overvalued).
What is the fair value of 503127?
Our model-based fair value for Raja Bahadur International Limited is ₹647.30 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹5,100.
What is the quality score of 503127?
Raja Bahadur International Limited has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Raja Bahadur International Limited (503127)?
Raja Bahadur International Limited reported trailing-twelve-month revenue of about ₹92.4M (latest available figure, as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Raja Bahadur International Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.