Rap Media Limited (531583) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Rap Media Limited ₹75.15, price ₹30.06, upside +150.0%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Rap Media Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range ₹1.91 – ₹50.80 · fair‑value band ₹42.62 – ₹140.83 · the ₹30.06 price screens below the ₹75.15 fair value. Dashed = 300-day average. As of Oct 2, 2026.
Follow Rap Media in your weekly email
Every Wednesday you see whether Rap Media is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Rap Media Limited engages in the real estate activities in India. It develops multiplex theaters and malls. The company also operates in business of renting a property. Rap Media Limited was incorporated in 1994 and is based in Mumbai, India.
Stock analysis
Rap Media Limited (531583) currently trades at ₹30.06, while our model-based Fair Value estimate is ₹75.15, implying the stock looks roughly 60.0% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of ₹640.46 per share, and 14 of the 14 models we run sit above the ₹30.06 price.
Bear case: the Asset-Based group reads lowest at ₹62.27, and 0 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹42.62 (bear) to ₹140.83 (bull), the price of ₹30.06 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Financial sector.
Weak Growth: Revenue growth is weak, negative or inconsistent.
Rap Media Limited reported revenue of ₹678M in FY2026 versus ₹0 in FY2022. Reported net income was ₹438M in FY2026.
Key figures
Market cap ₹84.1M (≈ $873K) · P/E ratio 606.7 · EPS (TTM) ₹0.0310 · Net margin 64.6% · Return on equity 0.2% · Return on assets (EBIT) 10.1% · Operating margin 1.4% · Revenue growth (YoY) −88.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 36% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial peers we cover trades at 49% fair-value upside, at 150%, 531583 screens cheaper than that median.
Fair Value models
Bear ₹42.62Fair Value ₹75.15Bull ₹140.83
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.0158 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.19/100
Revenue growth is weak, negative or inconsistent.
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−76.5% (2020) → 62.2% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−15.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −19.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate Development · 26 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+150.0% · Top 25%
Profitability
Return on equity (TTM)0.2% · Above median
Return on assets0.0% · Above median
Net margin (TTM)0.9% · Above median
Operating margin (TTM)1.4% · Above median
Growth and dividend
Revenue growth−88.8% · Bottom 25%
Valuation Multiplesvs Real Estate Development median · lower = cheaper
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). "Rap Media Limited Fair Value". https://www.fairvalue-calculator.com/stock/531583
Frequently asked questions
Is Rap Media Limited (531583) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ₹75.15 versus a price of ₹30.06, about +150% upside (undervalued).
What is the fair value of 531583?
Our model-based fair value for Rap Media Limited is ₹75.15 (as of Oct 2, 2026), built from audited fundamentals. The current price: ₹30.06.
What is the quality score of 531583?
Rap Media Limited has a Quality Score of 70/100. 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 price target for Rap Media Limited (531583)?
Our model-based price target is the fair value of ₹75.15 (as of Oct 2, 2026) from 14 valuation models. Cautious scenario ₹42.62, optimistic scenario ₹140.83. It is a calculation from audited fundamentals, not an analyst target.
What is the Rap Media Limited stock forecast for 2026?
Our models put fair value at ₹75.15, about +150% upside versus a price of ₹30.06 (undervalued). Cautious scenario ₹42.62, optimistic scenario ₹140.83. The calculation is refreshed regularly with new filings.
What growth is priced into Rap Media Limited (531583)?
For today's price to be fair in a discounted-cash-flow model, Rap Media Limited would have to grow free cash flow by -15.8 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 6 years revenue grew +98.9 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of 531583 use?
Our models discount Rap Media Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.45, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Rap Media Limited that is -15.8 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Rap Media Limited (531583) delivered so far?
Over the past 6 years revenue at Rap Media Limited grew +98.9 % a year. The price currently implies -15.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Rap Media Limited (531583) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Rap Media Limited (-15.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rap Media Limited (531583)?
The free-cash-flow yield on the price is 22.38 %: that much free cash flow Rap Media Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rap Media Limited (531583)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rap Media Limited it is ₹75.15 per share (as of Oct 2, 2026), against a price of ₹30.06. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Rap Media Limited stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 531583 trades below its calculated fair value: price ₹30.06, fair value ₹75.15, a gap of about +150% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 531583?
No. The price is what the market pays today (₹30.06); the fair value is what the company's own numbers justify (₹75.15). For Rap Media Limited the two are ₹45.09 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rap Media Limited worth?
The market values Rap Media Limited at about ₹84.1M (market capitalisation, as of Oct 2, 2026). Per share that is ₹30.06; our models calculate a fair value of ₹75.15 per share.
What do the bullish and bearish scenarios say about 531583?
Our models span a range for Rap Media Limited: cautious scenario ₹42.62, base ₹75.15, optimistic ₹140.83 per share (as of Oct 2, 2026, price ₹30.06). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Rap Media Limited (531583)?
Balance-sheet figures for Rap Media Limited (as of Oct 2, 2026): return on equity 0.2%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 531583 from its 52-week high?
Rap Media Limited trades at ₹30.06, about 36% below its 52-week high of ₹47.14 and 18% above the low of ₹25.58 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹75.15 is for.
Which stocks are comparable to Rap Media Limited?
From the same area (Financial) we also value MODIS, BRNP, SAMOR, SHRIKRISH, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Rap Media Limited stock attractive at the current price?
The data as of Oct 2, 2026: price ₹30.06, calculated fair value ₹75.15 (+150%), Quality Score 70/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 531583 calculated?
We run Rap Media Limited through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹75.15, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Rap Media Limited currently trades 60 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Rap Media Limited (531583)?
The closing price on Oct 1, 2026 was ₹30.06. Our model-based fair value is ₹75.15, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rap Media Limited right now?
The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (₹42.62). The market is more pessimistic than our downside scenario. The model range is unusually wide (₹42.62 to ₹140.83). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Rap Media Limited
How large is the market capitalisation of Rap Media Limited (531583)?
The market capitalisation of Rap Media Limited is ₹84.1M (≈ $873K). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of Rap Media Limited (531583)?
The price-to-earnings ratio of Rap Media Limited is 606.7 (as of Sep 24, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What are the earnings per share of Rap Media Limited (531583)?
Earnings per share at Rap Media Limited are ₹0.0310 (price ÷ EPS = P/E 606.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Rap Media Limited (531583)?
The net margin of Rap Media Limited is 64.6% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Rap Media Limited (531583)?
The return on equity (ROE) of Rap Media Limited is 0.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Rap Media Limited (531583)?
On an EBIT basis the return on assets of Rap Media Limited is 10.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Rap Media Limited (531583)?
The operating margin of Rap Media Limited is 1.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rap Media Limited (531583)?
Revenue at Rap Media Limited is growing −88.8% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Rap Media Limited (531583) carry?
The net debt of Rap Media Limited is ₹129M (fiscal year 2026, ≈ 3.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Rap Media Limited in the live analysis
One click puts Rap Media Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
