RAP MEDIA LTD. (RAP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of RAP MEDIA LTD. stock ₹82.23, price ₹32.90, upside +149.9%, quality 76 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
RAP MEDIA LTD. (RAP) currently trades at ₹32.90, while our model-based Fair Value estimate is ₹82.23, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹785.50 per share, and 14 of the 14 models we run sit above the ₹32.90 price.
Bear case: the Asset-Based group reads lowest at ₹48.49, and 0 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹51.32 (bear) to ₹116.16 (bull), the price of ₹32.90 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 76/100 (high quality), in the Financial sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
RAP MEDIA LTD. reported revenue of ₹678M in FY2025 versus −₹672K in FY2021. Reported net income was ₹438M in FY2025.
Key figures
Market cap ₹193M (≈ $2.1M) Micro · P/E ratio 0.4 · P/S ratio 0.29 · EPS (TTM) ₹74.27 · Net margin 65.3% · Return on equity 145% · Return on assets (EBIT) 10.1% (5-year average) · Operating margin −88.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 29% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial peers we cover trades at −40% fair-value upside, at 150%, RAP screens cheaper than that median.
Fair Value models
Bear₹51.32Fair Value ₹82.23Bull₹116.16
Price ₹32.90 · Upside +149.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (₹63.69 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.Coverage ⓘCoverage = 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.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+166.8%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+89.0%
’16
’17
’18
’19
’20
’25
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.
−248.8% (2020) → 62.2% (2025)
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).
−26.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −29.8% 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 · 23 stocks
Beats the industry median on 9/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+149.9% · Top 25%
Profitability
Return on equity (12 months)144.7% · Top 25%
Return on assets79.2% · Top 25%
Net margin (12 months)65.3% · Top 25%
Operating margin (12 months)−88.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)0.0% · Below median
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 LTD. Fair Value". https://www.fairvalue-calculator.com/stock/RAP
Frequently asked questions
Is RAP MEDIA LTD. (RAP) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of ₹82.23 versus a price of ₹32.90, about +150% upside (undervalued).
What is the fair value of RAP?
Our model-based fair value for RAP MEDIA LTD. is ₹82.23 (as of Nov 4, 2026), built from audited fundamentals. The current price: ₹32.90.
What is the quality score of RAP?
RAP MEDIA LTD. has a Quality Score of 76/100. 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 LTD. (RAP)?
Our model-based price target is the fair value of ₹82.23 (as of Nov 4, 2026) from 14 valuation models. Cautious scenario ₹51.32, optimistic scenario ₹116.16. It is a calculation from audited fundamentals, not an analyst target.
What is the RAP MEDIA LTD. stock forecast for 2026?
Our models put fair value at ₹82.23, about +150% upside versus a price of ₹32.90 (undervalued). Cautious scenario ₹51.32, optimistic scenario ₹116.16. The calculation is refreshed regularly with new filings.
What is the revenue of RAP MEDIA LTD. (RAP)?
RAP MEDIA LTD. reported trailing-twelve-month revenue of about ₹678M (latest available figure, as of Nov 4, 2026).
What growth is priced into RAP MEDIA LTD. (RAP)?
For today's price to be fair in a discounted-cash-flow model, RAP MEDIA LTD. would have to grow free cash flow by -26.9 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +166.8 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of RAP use?
Our models discount RAP MEDIA LTD. at 10.9 %: a base by market capitalisation (nano), damped by beta 0.41, 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 LTD. that is -26.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has RAP MEDIA LTD. (RAP) delivered so far?
Over the past 5 years revenue at RAP MEDIA LTD. grew +166.8 % a year. The price currently implies free-cash-flow growth of -26.9 % per 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.
What is the free cash flow yield of RAP MEDIA LTD. (RAP)?
The free-cash-flow yield on the price is 39.60 %: that much free cash flow RAP MEDIA LTD. 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 LTD. (RAP)?
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 LTD. it is ₹82.23 per share (as of Nov 4, 2026), against a price of ₹32.90. It is the blended result of 14 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is RAP MEDIA LTD. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, RAP trades below its calculated fair value: price ₹32.90, fair value ₹82.23, 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 RAP?
No. The price is what the market pays today (₹32.90); the fair value is what the company's own numbers justify (₹82.23). For RAP MEDIA LTD. the two are ₹49.33 per share apart. That gap is exactly why we show both numbers side by side.
How much is RAP MEDIA LTD. worth?
The market values RAP MEDIA LTD. at about ₹193M (market capitalisation, as of Nov 4, 2026). Per share that is ₹32.90; our models calculate a fair value of ₹82.23 per share.
What do the bullish and bearish scenarios say about RAP?
Our models span a range for RAP MEDIA LTD.: cautious scenario ₹51.32, base ₹82.23, optimistic ₹116.16 per share (as of Nov 4, 2026, price ₹32.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RAP?
RAP MEDIA LTD. trades at a price-to-earnings ratio of 0.4 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹82.23 is built from several models across several years. Other multiples: P/B 0.4, P/S 0.3.
How solid is the balance sheet of RAP MEDIA LTD. (RAP)?
Balance-sheet figures for RAP MEDIA LTD. (as of Nov 4, 2026): return on equity 144.7%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is RAP from its 52-week high?
RAP MEDIA LTD. trades at ₹32.90, about 30% below its 52-week high of ₹47.14 and 29% above the low of ₹25.58 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ₹82.23 is for.
Which stocks are comparable to RAP MEDIA LTD.?
From the same area (Financial) we also value BRRL, MODIS, SHRADDHA, HAZOOR, 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 LTD. stock attractive at the current price?
The data as of Nov 4, 2026: price ₹32.90, calculated fair value ₹82.23 (+150%), Quality Score 76/100, 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 RAP calculated?
We run RAP MEDIA LTD. through 14 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ₹82.23 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. RAP MEDIA LTD. 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 LTD. (RAP)?
The closing price on Nov 6, 2026 was ₹32.90. Our model-based fair value is ₹82.23, 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 LTD. right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (₹51.32). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (₹51.32 to ₹116.16) leaves room in how you read the outcome.
Key figures of RAP MEDIA LTD.
How large is the market capitalisation of RAP MEDIA LTD. (RAP)?
The market capitalisation of RAP MEDIA LTD. is ₹193M (≈ $2.1M). 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/S ratio of RAP MEDIA LTD. (RAP)?
The price-to-sales ratio of RAP MEDIA LTD. is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of RAP MEDIA LTD. (RAP)?
Earnings per share at RAP MEDIA LTD. are ₹74.27 (price ÷ EPS = P/E 0.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of RAP MEDIA LTD. (RAP)?
The net margin of RAP MEDIA LTD. is 65.3% (last twelve months). 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 LTD. (RAP)?
The return on equity (ROE) of RAP MEDIA LTD. is 145% (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 LTD. (RAP)?
On an EBIT basis the return on assets of RAP MEDIA LTD. 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 LTD. (RAP)?
The operating margin of RAP MEDIA LTD. is −88.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much net debt does RAP MEDIA LTD. (RAP) carry?
The net debt of RAP MEDIA LTD. is ₹129M (fiscal year 2025, ≈ 1.7 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 LTD. in the live analysis
One click puts RAP MEDIA LTD. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026