As of 2025-08-07, the Intrinsic Value of Ruttonsha International Rectifier Ltd (517035.BO) is 11.54 INR. This 517035.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.90 INR, the upside of Ruttonsha International Rectifier Ltd is -94.60%.
The range of the Intrinsic Value is 8.30 - 17.75 INR
Based on its market price of 214.90 INR and our intrinsic valuation, Ruttonsha International Rectifier Ltd (517035.BO) is overvalued by 94.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.30 - 17.75 | 11.54 | -94.6% |
| DCF (Growth 10y) | 12.20 - 25.42 | 16.76 | -92.2% |
| DCF (EBITDA 5y) | 42.56 - 93.67 | 63.61 | -70.4% |
| DCF (EBITDA 10y) | 40.41 - 103.32 | 64.58 | -69.9% |
| Fair Value | 21.16 - 21.16 | 21.16 | -90.15% |
| P/E | 12.14 - 21.29 | 15.13 | -93.0% |
| EV/EBITDA | 16.14 - 42.22 | 30.82 | -85.7% |
| EPV | (4.68) - (5.82) | (5.25) | -102.4% |
| DDM - Stable | 3.98 - 9.85 | 6.92 | -96.8% |
| DDM - Multi | 10.63 - 21.27 | 14.27 | -93.4% |
| Market Cap (mil) | 19,357.89 |
| Beta | 0.92 |
| Outstanding shares (mil) | 90.08 |
| Enterprise Value (mil) | 19,524.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.31% |
| Cost of Debt | 5.00% |
| WACC | 15.19% |