As of 2025-05-11, the Intrinsic Value of Riba Textiles Ltd (531952.BO) is 46.05 INR. This 531952.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.07 INR, the upside of Riba Textiles Ltd is -35.20%.
The range of the Intrinsic Value is 25.89 - 78.94 INR
Based on its market price of 71.07 INR and our intrinsic valuation, Riba Textiles Ltd (531952.BO) is overvalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.89 - 78.94 | 46.05 | -35.2% |
| DCF (Growth 10y) | 32.02 - 79.18 | 50.17 | -29.4% |
| DCF (EBITDA 5y) | 75.50 - 122.00 | 90.12 | 26.8% |
| DCF (EBITDA 10y) | 69.88 - 119.40 | 87.16 | 22.6% |
| Fair Value | 43.84 - 43.84 | 43.84 | -38.32% |
| P/E | 99.19 - 169.21 | 126.45 | 77.9% |
| EV/EBITDA | 76.03 - 117.34 | 96.91 | 36.4% |
| EPV | 3.66 - 21.92 | 12.79 | -82.0% |
| DDM - Stable | 36.05 - 72.84 | 54.45 | -23.4% |
| DDM - Multi | 36.44 - 58.59 | 45.03 | -36.6% |
| Market Cap (mil) | 685.83 |
| Beta | 0.64 |
| Outstanding shares (mil) | 9.65 |
| Enterprise Value (mil) | 1,381.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.93% |
| Cost of Debt | 8.17% |
| WACC | 11.10% |