EN DE

Rajputana Stainless Limited (RSL) Fair Value & Analysis

Basic Materials · IN · Market cap ₹10.9B

RS Rajputana Stainless Limited RSL · NSE
Price₹164.90
Fair Value₹82.18
Upside-50.2%
Quality51/100
Watch Rajputana Stainless Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.0% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Moderate moat 51/100
Evidence: High Range ₹57.90 – ₹109.62 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 4 days ago

Share price +28.2% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹109.62). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹57.90 to ₹109.62) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 months)

₹166.77 ₹102.40 Fair Value ₹82.18 Mar 2026 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

5‑month range ₹102.40 – ₹166.77 · fair‑value band ₹57.90 – ₹109.62 · the ₹164.90 price screens above the ₹82.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Rajputana Stainless Limited (RSL) currently trades at ₹164.90, while our model-based Fair Value estimate is ₹82.18, implying the stock looks roughly 50.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Basic Materials 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).

Over the trailing twelve months, Rajputana Stainless Limited generated revenue of ₹10.1B at a net margin of 5.0%. Revenue grew 2.8% year over year. It earns a return on equity of 19.3%. Net debt stands at ₹997M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹57.90 (bear case) to ₹109.62 (bull case); at ₹164.90, 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 near its 52-week high and 62% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at -50%, RSL 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.

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
Growth DCF ₹37.09 ₹46.92 ₹60.28 80
Rev-Margin DCF ₹74.48 ₹116.09 ₹159.79 74
ROIC Compounder ₹89.37 ₹106.19 ₹123.87 72
All 23 models by family
DCF Models
FCF DCF ₹36.36 ₹46.88 ₹61.79 38
Owner Earnings ₹70.71 ₹96.16 ₹132.22 31
5Y Revenue Exit ₹74.48 ₹116.44 ₹168.78 39
5Y EBITDA Exit ₹66.80 ₹102.85 ₹143.28 41
5Y P/E Exit ₹63.19 ₹96.47 ₹129.63 38
10Y Revenue Exit ₹57.35 ₹92.13 ₹136.14 36
10Y EBITDA Exit ₹55.13 ₹82.96 ₹117.63 37
10Y P/E Exit ₹52.88 ₹78.66 ₹107.73 35
Earnings-Based
Graham-Dodd ₹40.54 ₹92.33 ₹118.31 54
PEG = 1.0 ₹15.31 ₹21.88 ₹28.44 46
EPV ₹86.46 ₹98.84 ₹109.68 59
Multiples
P/E Multiple ₹76.01 ₹101.34 ₹126.68 63
P/S Multiple ₹76.01 ₹101.34 ₹126.68 58
P/B Multiple ₹76.01 ₹101.34 ₹126.68 55
EV/EBIT ₹115.86 ₹150.43 ₹185.00 53
EV/EBITDA ₹94.63 ₹122.13 ₹149.62 54
EV/Revenue ₹102.03 ₹140.55 ₹179.08 43
Asset-Based
NCAV (Graham) ₹21.74 ₹29.13 ₹43.47 50
Growth DCF
Growth DCF ₹37.09 ₹46.92 ₹60.28 80
Rev-Margin DCF ₹74.48 ₹116.09 ₹159.79 74
Economic Profit
Residual Income ₹42.08 ₹52.83 ₹125.35 61
ROIC Compounder ₹89.37 ₹106.19 ₹123.87 72
Growth Earnings
Growth-Adj P/E ₹57.90 ₹82.71 ₹107.53 68

Widest divergence: Multiples (₹101.34) versus Asset-Based (₹29.13). Highest evidence: Growth DCF (80).

Notify me when RSL reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹10.1B
Revenue growth (YoY) +2.8%
Net margin 5.0%
Return on equity 19.3%
Free cash flow ₹191M FY2026
P/E ratio 23.0
More key figures
Operating margin 8.3%
EPS (TTM) ₹7.17
EPS growth (YoY) +56.7%
Net debt ₹997M FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 52 · Market factors (momentum, volatility) 78

Profitability 60
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 92
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

Rajputana Stainless Limited manufactures and markets long and flat stainless-steel products under the RSL brand name in India. The company offers billets, forging ingots, rolled black bars, rolled bright bars, flat and patti bars, square bars, hexagonal bars, wire rods, flat bars, round corner squares, and other ancillary products.

Full company description

Rajputana Stainless Limited manufactures and markets long and flat stainless-steel products under the RSL brand name in India. The company offers billets, forging ingots, rolled black bars, rolled bright bars, flat and patti bars, square bars, hexagonal bars, wire rods, flat bars, round corner squares, and other ancillary products. Its products serve as a raw material for bar processing, seamless pipes, forging, wire manufacturing engineering, casting, fasteners, utensils manufacturing, pump and shaft, and auto industries. The company offers its products through direct sales and traders' network in the United Arab Emirates, the United States, Portugal, South Africa, Czech Republic, Turkey, Kuwait, and Poland. Rajputana Stainless Limited was incorporated in 1991 and is headquartered in Kalol, India.

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

Revenue & earnings trend

FY2023 – FY2026 · reported fiscal years

Rajputana Stainless Limited reported revenue of ₹10.1B in FY2026 versus ₹9.5B in FY2023, a compound +2.1%/yr. Reported net income was ₹498M in FY2026, compounding +27.5%/yr from FY2023.

Growth Quality 53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹10.1B
Latest YoY
+8.1%
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.
+2.1%
Revenue +2.1%/yr
FY23 ₹9.5B
FY24 ₹9.1B
FY25 ₹9.3B
FY26 ₹10.1B
Net income +27.5%/yr
FY23 ₹240M
FY24 ₹316M
FY25 ₹399M
FY26 ₹498M

RSL screens 50% overvalued. Compare with JSW Steel 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). "Rajputana Stainless Limited Fair Value". https://www.fairvalue-calculator.com/stock/RSL

Peer Group

Steel · 380 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 51 · Above median
Fair Value upside −50% · Bottom 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 3% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 23.0× · Pricier than median
P/B 2.99× · Pricier than 75% of peers
P/S (TTM) 1.08× · Pricier than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 10.7× · Pricier 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 0 · sector 16
FUTURE 14 · sector 4
PAST 77 · sector 16
HEALTH 100 · sector 95
DIVIDEND 0 · sector 55

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 Steel stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,269 ₹1,140 -10%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
China Steel Corporation 2002A 37.25 TWD 8.74 TWD -77%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel Limited JINDALSTEL ₹1,112 ₹516.27 -54%
Lloyds Metals and Energy Limited LLOYDSME ₹1,894 ₹771.10 -59%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%

Compare Rajputana Stainless Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Rajputana Stainless Limited (RSL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹82.18 versus a price of ₹164.90, about −50% (overvalued).
What is the fair value of RSL?
Our model-based fair value for Rajputana Stainless Limited is ₹82.18 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹164.90.
What is the quality score of RSL?
Rajputana Stainless Limited has a Quality Score of 51/100. 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 Rajputana Stainless Limited (RSL)?
Rajputana Stainless Limited reported trailing-twelve-month revenue of about ₹10.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of RSL?
The net profit margin of Rajputana Stainless Limited is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.

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 Rajputana Stainless 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.