As of 2026-06-07, the Intrinsic Value of Rajoo Engineers Ltd (522257.BO) is 27.98 INR. This 522257.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.42 INR, the upside of Rajoo Engineers Ltd is -48.60%.
The range of the Intrinsic Value is 22.06 - 41.09 INR
Based on its market price of 54.42 INR and our intrinsic valuation, Rajoo Engineers Ltd (522257.BO) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.06 - 41.09 | 27.98 | -48.6% |
| DCF (Growth 10y) | 25.90 - 50.29 | 33.54 | -38.4% |
| DCF (EBITDA 5y) | 41.70 - 72.86 | 55.23 | 1.5% |
| DCF (EBITDA 10y) | 35.67 - 72.02 | 49.71 | -8.7% |
| Fair Value | 66.13 - 66.13 | 66.13 | 21.53% |
| P/E | 32.75 - 54.47 | 39.98 | -26.5% |
| EV/EBITDA | 38.55 - 57.56 | 50.78 | -6.7% |
| EPV | 17.15 - 25.97 | 21.56 | -60.4% |
| DDM - Stable | 13.20 - 25.91 | 19.55 | -64.1% |
| DDM - Multi | 20.80 - 32.27 | 25.34 | -53.4% |
| Market Cap (mil) | 9,723.77 |
| Beta | 0.99 |
| Outstanding shares (mil) | 178.68 |
| Enterprise Value (mil) | 8,930.57 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.61% |
| Cost of Debt | 178.79% |
| WACC | 17.52% |