As of 2025-07-04, the Intrinsic Value of Oriental Rail Infrastructure Ltd (531859.BO) is 107.83 INR. This 531859.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.95 INR, the upside of Oriental Rail Infrastructure Ltd is -41.70%.
The range of the Intrinsic Value is 91.08 - 131.11 INR
Based on its market price of 184.95 INR and our intrinsic valuation, Oriental Rail Infrastructure Ltd (531859.BO) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.08 - 131.11 | 107.83 | -41.7% |
| DCF (Growth 10y) | 140.89 - 195.29 | 163.86 | -11.4% |
| DCF (EBITDA 5y) | 312.12 - 378.47 | 346.64 | 87.4% |
| DCF (EBITDA 10y) | 321.28 - 415.50 | 367.65 | 98.8% |
| Fair Value | 113.14 - 113.14 | 113.14 | -38.83% |
| P/E | 120.38 - 173.27 | 146.81 | -20.6% |
| EV/EBITDA | 159.42 - 206.56 | 186.86 | 1.0% |
| EPV | 8.89 - 14.83 | 11.86 | -93.6% |
| DDM - Stable | 18.17 - 31.45 | 24.81 | -86.6% |
| DDM - Multi | 66.39 - 90.57 | 76.70 | -58.5% |
| Market Cap (mil) | 11,940.37 |
| Beta | 1.34 |
| Outstanding shares (mil) | 64.56 |
| Enterprise Value (mil) | 13,873.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.19% |
| Cost of Debt | 9.08% |
| WACC | 15.74% |