As of 2025-07-21, the Intrinsic Value of Remi Edelstahl Tubulars Ltd (513043.BO) is 137.61 INR. This 513043.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.50 INR, the upside of Remi Edelstahl Tubulars Ltd is 42.60%.
The range of the Intrinsic Value is 111.35 - 177.93 INR
Based on its market price of 96.50 INR and our intrinsic valuation, Remi Edelstahl Tubulars Ltd (513043.BO) is undervalued by 42.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.35 - 177.93 | 137.61 | 42.6% |
| DCF (Growth 10y) | 184.70 - 284.53 | 224.38 | 132.5% |
| DCF (EBITDA 5y) | 198.70 - 267.31 | 224.95 | 133.1% |
| DCF (EBITDA 10y) | 271.30 - 380.90 | 314.85 | 226.3% |
| Fair Value | 61.46 - 61.46 | 61.46 | -36.31% |
| P/E | 47.99 - 118.61 | 82.20 | -14.8% |
| EV/EBITDA | 60.64 - 98.71 | 79.67 | -17.4% |
| EPV | 129.80 - 160.43 | 145.11 | 50.4% |
| DDM - Stable | 12.57 - 24.20 | 18.39 | -80.9% |
| DDM - Multi | 97.30 - 148.81 | 117.93 | 22.2% |
| Market Cap (mil) | 1,059.57 |
| Beta | 0.58 |
| Outstanding shares (mil) | 10.98 |
| Enterprise Value (mil) | 1,191.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.41% |
| Cost of Debt | 7.13% |
| WACC | 12.37% |