As of 2025-07-09, the Intrinsic Value of Riddhi Siddhi GluCo Biols Ltd (524480.BO) is 89.04 INR. This 524480.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 550.00 INR, the upside of Riddhi Siddhi GluCo Biols Ltd is -83.80%.
The range of the Intrinsic Value is (5.97) - 206.69 INR
Based on its market price of 550.00 INR and our intrinsic valuation, Riddhi Siddhi GluCo Biols Ltd (524480.BO) is overvalued by 83.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (96.96) - (38.85) | (78.19) | -114.2% |
| DCF (Growth 10y) | (54.94) - 48.97 | (21.22) | -103.9% |
| DCF (EBITDA 5y) | (5.97) - 206.69 | 89.04 | -83.8% |
| DCF (EBITDA 10y) | (1.12) - 225.62 | 93.67 | -83.0% |
| Fair Value | 172.01 - 172.01 | 172.01 | -68.73% |
| P/E | 654.02 - 979.77 | 846.14 | 53.8% |
| EV/EBITDA | (29.88) - 1,583.84 | 540.25 | -1.8% |
| EPV | 50.65 - 125.49 | 88.07 | -84.0% |
| DDM - Stable | 196.11 - 517.74 | 356.93 | -35.1% |
| DDM - Multi | 308.70 - 640.09 | 417.16 | -24.2% |
| Market Cap (mil) | 3,921.50 |
| Beta | 0.95 |
| Outstanding shares (mil) | 7.13 |
| Enterprise Value (mil) | 5,005.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.13% |
| Cost of Debt | 8.31% |
| WACC | 12.10% |