As of 2025-05-16, the Intrinsic Value of Rama Phosphates Ltd (524037.BO) is 172.24 INR. This 524037.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.95 INR, the upside of Rama Phosphates Ltd is 46.00%.
The range of the Intrinsic Value is 138.81 - 228.67 INR
Based on its market price of 117.95 INR and our intrinsic valuation, Rama Phosphates Ltd (524037.BO) is undervalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.81 - 228.67 | 172.24 | 46.0% |
| DCF (Growth 10y) | 193.75 - 322.72 | 242.07 | 105.2% |
| DCF (EBITDA 5y) | 268.35 - 437.58 | 335.04 | 184.1% |
| DCF (EBITDA 10y) | 270.06 - 466.87 | 346.41 | 193.7% |
| Fair Value | 197.96 - 197.96 | 197.96 | 67.83% |
| P/E | 432.00 - 774.46 | 507.36 | 330.1% |
| EV/EBITDA | 243.66 - 449.86 | 313.36 | 165.7% |
| EPV | 117.65 - 166.37 | 142.01 | 20.4% |
| DDM - Stable | 91.19 - 180.94 | 136.07 | 15.4% |
| DDM - Multi | 132.89 - 210.07 | 163.21 | 38.4% |
| Market Cap (mil) | 4,004.24 |
| Beta | 2.15 |
| Outstanding shares (mil) | 33.95 |
| Enterprise Value (mil) | 4,422.89 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.05% |
| Cost of Debt | 20.28% |
| WACC | 15.01% |