Rainbow Foundations Ltd — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Base peer fair value

₹44.59

Bear uses each eligible multiple’s 25th percentile; Base retains the current production median; Bull uses the 75th percentile. Quartiles interpolate between sorted observations at (n − 1) × percentile. Each peer has equal weight within a method. These are distribution scenarios, not confidence intervals or scenario probabilities.

Selected peers and raw cached multiples
Peer	P/E	P/B	EV/EBITDA	P/S
MARATHON	12.07	1.09	13.52	3.91
ALEMBICLTD	24.21	2.88	2.87	0.26
MIIL	326.03	98.75	—	—
SHRIRAMPPS	45.37	0.82	—	—
MODIS	14.45	3.82	12.27	1.73
ARIHANTSUP	23.64	3.00	13.79	1.91
INDIAHOMES	44.19	31.41	—	—
UNITECH	-0.59	-0.30	—	—

The current peer engine’s selected industry/sector peers and cached multiples are preserved. Subject multiples use the engine’s existing EOD-price scaling. Peer observations may have different refresh dates; these scenarios do not claim synchronized market data.

P/E · 28.57% effective method weight

Company multiple: 20.7000×. Eligible peers (6): MARATHON 12.0700×; ALEMBICLTD 24.2100×; SHRIRAMPPS 45.3700×; MODIS 14.4500×; ARIHANTSUP 23.6400×; INDIAHOMES 44.1900×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	16.7475×	₹32.17
Base (median)	23.9250×	₹45.95
Bull (P75)	39.1950×	₹75.28

P/B · 71.43% effective method weight

Company multiple: 2.6000×. Eligible peers (5): MARATHON 1.0900×; ALEMBICLTD 2.8800×; SHRIRAMPPS 0.8200×; MODIS 3.8200×; ARIHANTSUP 3.0000×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	1.0900×	₹16.67
Base (median)	2.8800×	₹44.04
Bull (P75)	3.0000×	₹45.88

Fair value = the production method’s median fair value × scenario multiple ÷ median multiple, equivalent to the current engine’s price × peer multiple ÷ subject multiple. Effective method weights are normalized across methods with a fair value; the final peer result is rounded to two decimals.

Only methods eligible under the current sector/company rules contribute. Subject multiples must be positive. Peer observations must pass the existing method-specific bounds and sector caps. Four eligible peers per contributing method are required for quartiles; the production median's existing minimum is unchanged. A missing method's Bear/Bull is not replaced with another method or a Base estimate.

EV/EBITDA does not contribute: the subject multiple/fair value is unavailable. Its production peer median is 12.90×.

Final peer scenario values
Bear	Base	Bull
₹21.10	₹44.59	₹54.28

Peer selection

Peers are selected from the same Real estate development industry. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples.

Peer comparison table

Real estate development · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Rainbow Foundations Ltd RAINBOWF · you	₹197 Cr	20.7×	2.6×	—	12.7%	0.0%	—
Sector median	—	23.9×	2.9×	12.9×	19.5%	8.4%	10.7%
Marathon Nextgen Realty Limited MARATHON	₹1,939 Cr	12.1×	1.1×	13.5×	8.9%	40.9%	-11.5%
Alembic Limited ALEMBICLTD	₹1,886 Cr	24.2×	2.9×	2.9×	11.9%	9.2%	9.1%
Meghna Infracon Infrastructure Limited MIIL	₹1,480 Cr	326.0×	98.8×	—	30.2%	0.3%	—
Shriram Properties Limited SHRIRAMPPS	₹1,332 Cr	45.4×	0.8×	—	1.8%	0.3%	—
Modis Navnirman Limited MODIS	₹1,227 Cr	14.4×	3.8×	12.3×	26.4%	10.2%	28.5%
Arihant Superstructures Limited ARIHANTSUP	₹1,052 Cr	23.6×	3.0×	13.8×	12.7%	8.4%	12.3%
India Homes Limited INDIAHOMES	₹1,038 Cr	44.2×	31.4×	—	71.3%	—	—
Unitech Limited UNITECH	₹1,035 Cr	-0.6×	-0.3×	—	51.4%	-5.9%	—

Peer comparison verdict

Rainbow is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~23.9×, EV/EBITDA ~12.9×). Focus on execution quality and earnings trajectory from here.

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.