As of 2026-04-04, the Intrinsic Value of Ravindra Energy Ltd (504341.BO) is 1.27 INR. This 504341.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 133.80 INR, the upside of Ravindra Energy Ltd is -99.10%.
The range of the Intrinsic Value is 0.89 - 1.82 INR
Based on its market price of 133.80 INR and our intrinsic valuation, Ravindra Energy Ltd (504341.BO) is overvalued by 99.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.42) - 0.29 | (0.87) | -100.6% |
| DCF (Growth 10y) | (3.52) - (4.87) | (3.94) | -102.9% |
| DCF (EBITDA 5y) | 0.89 - 1.82 | 1.27 | -99.1% |
| DCF (EBITDA 10y) | (2.38) - (2.16) | (1,234.50) | -123450.0% |
| Fair Value | -76.44 - -76.44 | -76.44 | -157.13% |
| P/E | (62.52) - (49.07) | (54.73) | -140.9% |
| EV/EBITDA | (17.79) - 4.49 | (7.37) | -105.5% |
| EPV | (2.02) - (1.06) | (1.54) | -101.1% |
| DDM - Stable | (17.37) - (46.93) | (32.15) | -124.0% |
| DDM - Multi | (3.34) - (7.31) | (4.62) | -103.4% |
| Market Cap (mil) | 23,889.99 |
| Beta | 0.28 |
| Outstanding shares (mil) | 178.55 |
| Enterprise Value (mil) | 24,656.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.48% |
| Cost of Debt | 8.57% |
| WACC | 13.00% |