RHI MAGNESITA INDIA LIMITED (RHIM) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of RHI MAGNESITA INDIA LIMITED stock ₹492, price ₹364, upside +35.1%, quality 49 out of 100. Rating: undervalued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 13, 2026.
How to read this chart
60‑month range ₹315.00 – ₹866.09 · fair‑value band ₹303.48 – ₹815.58 · the ₹364.05 price screens below the ₹491.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow RHI MAGNESITA INDIA in your weekly email
Every Wednesday you see whether RHI MAGNESITA INDIA 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.
RHI Magnesita India Limited engages in the manufacture and trading of refractories, monolithics, bricks, and ceramic paper in India and internationally.
Show moreShow less
The company offers isostatically pressed continuous casting refractories, slide gate plates, nozzles and well blocks, tundish nozzles, bottom purging refractories and top purging lances, slag arresting darts, castables, and high alumina bricks, and magnesia carbon bricks, as well as spray mass for tundish working linings.
It also provides solutions, such as total refractory management/full line service; engineering solutions comprising refractories health inspection, failure analysis, and design optimization; and complete project management solutions, including drawing and engineering, supply, installation, and commissioning, as well as after- sales service and maintenance.
In addition, the company offers management services. It serves the steel, cement, nonferrous metals, glass, environment and energy, foundry, and paper and pulp industries. The company was formerly known as Orient Refractories Limited and changed its name to RHI Magnesita India Limited in July 2021.
The company was incorporated in 2010 and is based in Gurugram, India. RHI Magnesita India Limited operates as a subsidiary of Veitscher Vertriebsgesellschaft m.b.H.
Stock analysis
RHI MAGNESITA INDIA LIMITED (RHIM) currently trades at ₹364.05, while our model-based Fair Value estimate is ₹491.96, implying the stock looks roughly 26% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹254.44 per share, and 0 of the 13 models we run sit above the ₹364.05 price.
Bear case: the Asset-Based group reads lowest at ₹62.29, and 13 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ₹303.48 (bear) to ₹815.58 (bull), the price of ₹364.05 sits inside 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 49/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
RHI MAGNESITA INDIA LIMITED reported revenue of ₹40.2B in FY2026 versus ₹20.0B in FY2022, a compound +19.1%/yr. Reported net income was −₹3.8B in FY2026.
Key figures
Market cap ₹75.2B (≈ $800M) Small · P/S ratio 1.78 · EPS (TTM) ₹−17.12 · Dividend yield 0.7% · Net margin −8.7% · Return on equity −10.1% · Return on assets (EBIT) 9.0% (5-year average) · Operating margin 8.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 35%, RHIM screens cheaper than that median.
Fair Value models
Bear₹303.48Fair Value ₹491.96Bull₹815.58
Price ₹364.05 · Upside +35.1%
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.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.
Best data coverage
FCF DCF₹161.26₹234.57₹435.0578
Growth DCF₹151.74₹245.98₹407.7976
EPV₹63.22₹71.21₹77.7074
All 13 models by family
DCF Models
FCF DCF₹161.26₹234.57₹435.0578
5Y Revenue Exit₹128.66₹222.70₹407.6969
5Y EBITDA Exit₹186.34₹344.82₹639.6072
10Y Revenue Exit₹134.52₹254.44₹367.3566
10Y EBITDA Exit₹173.35₹351.80₹681.6864
Earnings-Based
EPV₹63.22₹71.21₹77.7074
Multiples
EV/EBIT₹141.17₹192.88₹244.6066
EV/EBITDA₹197.69₹268.24₹338.8067
EV/Revenue₹96.75₹144.21₹191.6753
Asset-Based
NCAV (Graham)₹41.11₹62.29₹77.8754
Growth DCF
Growth DCF₹151.74₹245.98₹407.7976
Rev-Margin DCF₹128.66₹245.62₹423.2570
Economic Profit
ROIC Compounder₹63.22₹71.21₹77.7072
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.4%
Revenue growth 3 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.
+13.8%
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.
+24.2%
Start year 2021 (pandemic). Over 10 years: +24.2% a year
Revenue growth 14 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.
+20.4%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
13.4% (2021) → 6.3% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+22.8%
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 +17.9% a year for the price.
Compare RHI MAGNESITA INDIA LIMITED with another stock
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.Metal Fabrication · 265 stocks
Beats the industry median on 3/12 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside+35.1% · Top 25%
Profitability
Return on assets−7.9% · Bottom 25%
Net margin (12 months)−8.7% · Bottom 25%
Operating margin (12 months)8.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.6% · Below median
Dividend yield (12 months)0.7% · Below median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Metal Fabrication median · lower = cheaper
P/B2.11× · Pricier than median
P/S (12 months)1.85× · Pricier than median
Price / free cash flow (fiscal year)28.7× · Pricier than median
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). "RHI MAGNESITA INDIA LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/RHIM
Frequently asked questions
Is RHI MAGNESITA INDIA LIMITED (RHIM) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of ₹491.96 versus a price of ₹364.05, about +35% upside (undervalued).
What is the fair value of RHIM?
Our model-based fair value for RHI MAGNESITA INDIA LIMITED is ₹491.96 (as of Nov 13, 2026), built from audited fundamentals. The current price: ₹364.05.
What is the quality score of RHIM?
RHI MAGNESITA INDIA LIMITED has a Quality Score of 49/100. 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 RHI MAGNESITA INDIA LIMITED (RHIM)?
Our model-based price target is the fair value of ₹491.96 (as of Nov 13, 2026) from 13 valuation models. Cautious scenario ₹303.48, optimistic scenario ₹815.58. It is a calculation from audited fundamentals, not an analyst target.
What is the RHI MAGNESITA INDIA LIMITED stock forecast for 2026?
Our models put fair value at ₹491.96, about +35% upside versus a price of ₹364.05 (undervalued). Cautious scenario ₹303.48, optimistic scenario ₹815.58. The calculation is refreshed regularly with new filings.
What is the revenue of RHI MAGNESITA INDIA LIMITED (RHIM)?
RHI MAGNESITA INDIA LIMITED reported trailing-twelve-month revenue of about ₹40.7B (latest available figure, as of Nov 13, 2026).
Does RHI MAGNESITA INDIA LIMITED pay a dividend?
RHI MAGNESITA INDIA LIMITED currently shows a dividend yield of 0.69% relative to its recent price (as of Nov 13, 2026).
How much is the dividend of RHI MAGNESITA INDIA LIMITED (RHIM) and when is the ex-dividend date?
RHI MAGNESITA INDIA LIMITED pays a dividend of ₹2.50 per share a year, a dividend yield of 0.7%. The last ex-dividend date was Sep 11, 2026. A dividend has been paid every year since at least 2012. Free cash flow covers the dividend 5.08 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into RHI MAGNESITA INDIA LIMITED (RHIM)?
For today's price to be fair in a discounted-cash-flow model, RHI MAGNESITA INDIA LIMITED would have to grow free cash flow by +22.8 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.2 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of RHIM use?
Our models discount RHI MAGNESITA INDIA LIMITED at 12.4 %: a base by market capitalisation (small), damped by beta 0.35, 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 RHI MAGNESITA INDIA LIMITED that is +22.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has RHI MAGNESITA INDIA LIMITED (RHIM) delivered so far?
Over the past 5 years revenue at RHI MAGNESITA INDIA LIMITED grew +24.2 % a year. The price currently implies free-cash-flow growth of +22.8 % 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.
How fast is the sector of RHI MAGNESITA INDIA LIMITED (RHIM) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into RHI MAGNESITA INDIA LIMITED (+22.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of RHI MAGNESITA INDIA LIMITED (RHIM)?
The free-cash-flow yield on the price is 3.49 %: that much free cash flow RHI MAGNESITA INDIA LIMITED produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of RHI MAGNESITA INDIA LIMITED (RHIM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For RHI MAGNESITA INDIA LIMITED it is ₹491.96 per share (as of Nov 13, 2026), against a price of ₹364.05. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is RHI MAGNESITA INDIA LIMITED stock overvalued or undervalued in 2026?
As of Nov 13, 2026, RHIM trades below its calculated fair value: price ₹364.05, fair value ₹491.96, a gap of about +35% (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 RHIM?
No. The price is what the market pays today (₹364.05); the fair value is what the company's own numbers justify (₹491.96). For RHI MAGNESITA INDIA LIMITED the two are ₹127.91 per share apart. That gap is exactly why we show both numbers side by side.
How much is RHI MAGNESITA INDIA LIMITED worth?
The market values RHI MAGNESITA INDIA LIMITED at about ₹75.2B (market capitalisation, as of Nov 13, 2026). Per share that is ₹364.05; our models calculate a fair value of ₹491.96 per share.
What do the bullish and bearish scenarios say about RHIM?
Our models span a range for RHI MAGNESITA INDIA LIMITED: cautious scenario ₹303.48, base ₹491.96, optimistic ₹815.58 per share (as of Nov 13, 2026, price ₹364.05). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of RHI MAGNESITA INDIA LIMITED (RHIM)?
Balance-sheet figures for RHI MAGNESITA INDIA LIMITED (as of Nov 13, 2026): return on equity −10.1%, debt of 0.06 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is RHIM from its 52-week high?
RHI MAGNESITA INDIA LIMITED trades at ₹364.05, about 26% below its 52-week high of ₹492.05 and 9% above the low of ₹334.10 (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of ₹491.96 is for.
Which stocks are comparable to RHI MAGNESITA INDIA LIMITED?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge Limited, 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 RHI MAGNESITA INDIA LIMITED stock attractive at the current price?
The data as of Nov 13, 2026: price ₹364.05, calculated fair value ₹491.96 (+35%), Quality Score 49/100, from 13 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 RHIM calculated?
We run RHI MAGNESITA INDIA LIMITED through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ₹491.96 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 14.3% above its aggregate fair value. RHI MAGNESITA INDIA LIMITED currently trades 26% 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 RHI MAGNESITA INDIA LIMITED (RHIM)?
The closing price on Nov 12, 2026 was ₹364.05. Our model-based fair value is ₹491.96, about +35% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with RHI MAGNESITA INDIA LIMITED right now?
The large discount to fair value meets weak quality (49/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (₹303.48 to ₹815.58). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Key figures of RHI MAGNESITA INDIA LIMITED
How large is the market capitalisation of RHI MAGNESITA INDIA LIMITED (RHIM)?
The market capitalisation of RHI MAGNESITA INDIA LIMITED is ₹75.2B (≈ $800M). 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 RHI MAGNESITA INDIA LIMITED (RHIM)?
The price-to-sales ratio of RHI MAGNESITA INDIA LIMITED is 1.78 (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 RHI MAGNESITA INDIA LIMITED (RHIM)?
Earnings per share at RHI MAGNESITA INDIA LIMITED are ₹−17.12. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of RHI MAGNESITA INDIA LIMITED (RHIM)?
The dividend yield of RHI MAGNESITA INDIA LIMITED is 0.7%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of RHI MAGNESITA INDIA LIMITED (RHIM)?
The net margin of RHI MAGNESITA INDIA LIMITED is −8.7% (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 RHI MAGNESITA INDIA LIMITED (RHIM)?
The return on equity (ROE) of RHI MAGNESITA INDIA LIMITED is −10.1% (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 RHI MAGNESITA INDIA LIMITED (RHIM)?
On an EBIT basis the return on assets of RHI MAGNESITA INDIA LIMITED is 9.0% (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 RHI MAGNESITA INDIA LIMITED (RHIM)?
The operating margin of RHI MAGNESITA INDIA LIMITED is 8.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at RHI MAGNESITA INDIA LIMITED (RHIM)?
Revenue at RHI MAGNESITA INDIA LIMITED is growing +5.6% versus a year earlier (3y avg +13.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at RHI MAGNESITA INDIA LIMITED (RHIM)?
Earnings per share at RHI MAGNESITA INDIA LIMITED are growing +122% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does RHI MAGNESITA INDIA LIMITED (RHIM) carry?
The net debt of RHI MAGNESITA INDIA LIMITED is ₹2.9B (fiscal year 2026, ≈ 1.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Why does RHI MAGNESITA INDIA LIMITED not meet the fair value rule although the fair value shown is higher?
Trough year lifted: ₹245.98 → ₹491.96. The latest year was a trough or loss year. So we calculate with a normal year: ₹491.96 instead of ₹245.98. As in the backtest, the fair value rule checks the value before: -32% against the price.
Free · no account needed
Watch RHI MAGNESITA INDIA LIMITED in the live analysis
One click puts RHI MAGNESITA INDIA LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 13, 2026