As of 2025-08-05, the Intrinsic Value of Rts Power Corporation Ltd (531215.BO) is 138.59 INR. This 531215.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.95 INR, the upside of Rts Power Corporation Ltd is -13.40%.
The range of the Intrinsic Value is 96.35 - 215.91 INR
Based on its market price of 159.95 INR and our intrinsic valuation, Rts Power Corporation Ltd (531215.BO) is overvalued by 13.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.35 - 215.91 | 138.59 | -13.4% |
| DCF (Growth 10y) | 184.28 - 393.50 | 258.40 | 61.6% |
| DCF (EBITDA 5y) | 509.50 - 952.33 | 648.85 | 305.7% |
| DCF (EBITDA 10y) | 522.02 - 1,153.68 | 726.05 | 353.9% |
| Fair Value | 95.80 - 95.80 | 95.80 | -40.10% |
| P/E | 138.34 - 275.23 | 201.49 | 26.0% |
| EV/EBITDA | 171.68 - 315.49 | 230.90 | 44.4% |
| EPV | 106.55 - 162.88 | 134.72 | -15.8% |
| DDM - Stable | 13.80 - 31.85 | 22.83 | -85.7% |
| DDM - Multi | 102.58 - 204.20 | 138.60 | -13.3% |
| Market Cap (mil) | 1,466.74 |
| Beta | 0.61 |
| Outstanding shares (mil) | 9.17 |
| Enterprise Value (mil) | 1,697.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.13% |
| Cost of Debt | 5.00% |
| WACC | 16.13% |