As of 2025-07-20, the Intrinsic Value of Ram Ratna Wires Ltd (522281.BO) is 453.94 INR. This 522281.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 669.00 INR, the upside of Ram Ratna Wires Ltd is -32.10%.
The range of the Intrinsic Value is 354.40 - 610.91 INR
Based on its market price of 669.00 INR and our intrinsic valuation, Ram Ratna Wires Ltd (522281.BO) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 354.40 - 610.91 | 453.94 | -32.1% |
| DCF (Growth 10y) | 584.78 - 953.69 | 729.21 | 9.0% |
| DCF (EBITDA 5y) | 1,363.54 - 1,604.90 | 1,474.28 | 120.4% |
| DCF (EBITDA 10y) | 1,374.18 - 1,795.86 | 1,565.54 | 134.0% |
| Fair Value | 170.31 - 170.31 | 170.31 | -74.54% |
| P/E | 570.81 - 721.81 | 657.54 | -1.7% |
| EV/EBITDA | 554.24 - 709.21 | 627.81 | -6.2% |
| EPV | 65.47 - 103.10 | 84.29 | -87.4% |
| DDM - Stable | 77.69 - 144.60 | 111.14 | -83.4% |
| DDM - Multi | 312.63 - 463.12 | 374.10 | -44.1% |
| Market Cap (mil) | 20,269.90 |
| Beta | 1.28 |
| Outstanding shares (mil) | 30.30 |
| Enterprise Value (mil) | 22,803.82 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.62% |
| Cost of Debt | 11.30% |
| WACC | 12.80% |