EN DE

REC Limited (RECLTD) Fair Value & Analysis

Financial Services · IN · Market cap ₹924B

RL REC Limited RECLTD · NSE
Price₹361.50
Fair Value₹704.90
Upside+95.0%
Quality56/100
Watch REC Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 70.6% net margin
High debt · generates free cash flow
5.27% dividend yield
Ranks above peers (10/14)
Wide moat 74/100
Evidence: High Range ₹528.68 – ₹881.13 Share as image

Fair value as of: Jul 14, 2026

From 20 valuation models · updated 24 days ago

Fair value updated Jul 14, 2026, revised from ₹729.30 to ₹704.90 (−3.3%) since Jun 26, 2026. Share price +1.5% over the past month.

A solid business, screening 95% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹528.68). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • 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)

₹593.20 ₹63.67 Fair Value ₹704.90 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range ₹63.67 – ₹593.20 · fair‑value band ₹528.68 – ₹881.13 · the ₹361.50 price screens below the ₹704.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

REC Limited (RECLTD) currently trades at ₹361.50, while our model-based Fair Value estimate is ₹704.90, implying the stock looks roughly 95.0% undervalued today. We read business quality at 56/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, REC Limited generated revenue of ₹231B at a net margin of 70.6%. Revenue declined 14.4% year over year. It earns a return on equity of 20.0%. Net debt stands at ₹5.1T. Fundamentals as of Jul 14, 2026

Our scenario range runs from ₹528.68 (bear case) to ₹881.13 (bull case); at ₹361.50, the current price sits below 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 11% below its 52-week high and 19% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -41% fair-value upside, at 95%, RECLTD screens cheaper 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.

Model BearBaseBull Evidence
Highest evidence
Residual Income ₹420.62 ₹547.46 ₹2,066 76
ROIC Compounder ₹90.17 ₹596.90 ₹1,381 72
Gordon GGM ₹223.16 ₹487.20 ₹819.73 70
All 20 models by family
DCF Models
Owner Earnings ₹1,645 31
5Y EBITDA Exit ₹1,299 ₹3,504 41
5Y P/E Exit ₹456.91 38
10Y EBITDA Exit ₹689.18 ₹3,088 37
10Y P/E Exit ₹360.90 35
Earnings-Based
Graham-Dodd ₹421.14 ₹2,261 ₹3,133 54
Lynch FV ₹625.14 ₹893.06 ₹1,161 50
PEG = 1.0 ₹625.14 ₹893.06 ₹1,161 46
EPV ₹90.17 ₹437.56 ₹746.36 59
Dividend Discount
Gordon GGM ₹223.16 ₹487.20 ₹819.73 70
DDM Multi-Stage ₹223.16 ₹399.10 ₹507.74 61
Multiples
P/E Multiple ₹928.98 ₹1,239 ₹1,548 63
P/S Multiple ₹415.79 ₹554.39 ₹692.99 58
P/B Multiple ₹726.76 ₹969.01 ₹1,211 55
EV/EBIT ₹1,074 ₹2,059 ₹3,043 53
EV/EBITDA ₹255.22 ₹966.43 ₹1,678 54
Asset-Based
NCAV (Graham) ₹161.50 ₹216.41 ₹323.00 50
Economic Profit
Residual Income ₹420.62 ₹547.46 ₹2,066 76
ROIC Compounder ₹90.17 ₹596.90 ₹1,381 72
Growth Earnings
Growth-Adj P/E ₹896.95 ₹1,281 ₹1,666 68

Widest divergence: Growth Earnings (₹1,281) versus Asset-Based (₹216.41). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) ₹231B
Revenue growth (YoY) -14.4%
Net margin 70.6%
Return on equity 20.0%
Free cash flow ₹59.0B FY2026
P/E ratio 5.6
More key figures
Operating margin 90.2%
EPS (TTM) ₹61.80
Dividend yield 5.5%
EPS growth (YoY) -21.9%
Net debt ₹5.1T FY2026

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 46 · Market factors (momentum, volatility) 56

Profitability 44
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 1
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 81
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

REC Limited, together with its subsidiaries, engages in the provision of financing services for power generation, transmission, and distribution projects in India.

Full company description

REC Limited, together with its subsidiaries, engages in the provision of financing services for power generation, transmission, and distribution projects in India. The company primarily offers long, medium, and short-terms loans; debt refinancing, equity financing, financing of equipment manufacturing for power sector and coal mines; policy for funding against regulatory assets, and revolving bill payment facility services; and provides letter of undertaking in lieu of bank guarantee, etc. It also acts as a nodal agency for the implementation of Pradhan Mantri Sahaj Bijli Har Ghar Yojana, Pradhan Mantri Surya Ghar Muft Bujli Yojana, Deen Dayal Upadhyaya Gram Jyoti Yojana, and National Electricity Fund. In addition, the company acts as the bid process coordinator for selection of transmission service provider through tariff based competitive bidding process for independent inter-state and intra-state transmission projects; provides project implementation and consultancy services in power sector; and operates National Feeder Monitoring System, a cloud-based IT and analytical platform, designed to monitor the reliability and quality of power. It serves central/state government power utilities, as well as private sector power utilities. REC Limited was formerly known as Rural Electrification Corporation Limited and changed its name to REC Limited in October 2018. The company was incorporated in 1969 and is based in Gurugram, India. REC Limited is a subsidiary of Power Finance Corporation Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

REC Limited reported revenue of ₹584B in FY2026 versus ₹384B in FY2022, a compound +11.0%/yr. Reported net income was ₹163B in FY2026, compounding +12.9%/yr from FY2022.

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹584B
Latest YoY
+4.2%
Avg. growth/yr (3Y)
+15.1%
Avg. growth/yr (5Y)
+10.7%
Avg. growth/yr (21Y)
+16.6%
Revenue +11.0%/yr
FY22 ₹384B
FY23 ₹383B
FY24 ₹472B
FY25 ₹560B
FY26 ₹584B
Net income +12.9%/yr
FY22 ₹100B
FY23 ₹112B
FY24 ₹141B
FY25 ₹159B
FY26 ₹163B

Watch RECLTD: get an alert when its fair value changes →

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). "REC Limited Fair Value". https://www.fairvalue-calculator.com/stock/RECLTD

Peer Group

Credit Services · 333 stocks

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.

Quality Score 56 · Above median
Fair Value upside +95% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 71% · Top 25%
Operating margin (TTM) 90% · Top 25%
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 5.3% · Top 25%
Debt / equity 5.83× · Higher than 75% of peers

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 5.7× · Cheaper than 75% of peers
P/B 1.09× · Pricier than median
P/S (TTM) 4.00× · Pricier than median
P/FCF 0.2× · Cheaper than median
EV/EBITDA 10.3× · Cheaper than median

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 100 · sector 35
FUTURE 0 · sector 39
PAST 80 · sector 31
HEALTH 0 · sector 59
DIVIDEND 100 · sector 51

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $348.97 $204.19 -41%
Mastercard Incorporated MA $537.70 $221.87 -59%
American Express Company AXP $358.44 $206.40 -42%
Bajaj Finance Limited BAJFINANCE ₹1,056 ₹397.61 -62%
Shriram Finance Limited SHRIRAMFIN ₹1,024 ₹553.83 -46%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,808 ₹796.52 -56%
Tata Capital Limited TATACAP ₹360.60 ₹229.85 -36%
Power Finance Corporation PFC ₹405.10 ₹810.20 +100%
Muthoot Finance Limited MUTHOOTFIN ₹3,129 ₹3,463 +11%
Indian Railway Finance Corporation IRFC ₹88.41 ₹69.72 -21%

Compare REC Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

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

Frequently asked questions

Is REC Limited (RECLTD) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of ₹704.90 versus a price of ₹361.50, about +95% (undervalued).
What is the fair value of RECLTD?
Our model-based fair value for REC Limited is ₹704.90 (as of Jul 14, 2026), built from audited fundamentals. The current price is ₹361.50.
What is the quality score of RECLTD?
REC Limited has a Quality Score of 56/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of REC Limited (RECLTD)?
REC Limited reported trailing-twelve-month revenue of about ₹231B (latest available figure, as of Jul 14, 2026).
What is the net profit margin of RECLTD?
The net profit margin of REC Limited is about 70.6%, meaning it keeps roughly 70.6% of revenue as net income. Based on the latest reported figures.
Does REC Limited pay a dividend?
REC Limited currently shows a dividend yield of about 5.53% relative to its recent price (as of Jul 14, 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 REC 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.