What is the intrinsic value of 537840.BO?

As of 2025-07-07, the Intrinsic Value of Raunaq Epc International Ltd (537840.BO) is 46.44 INR. This 537840.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.05 INR, the upside of Raunaq Epc International Ltd is -26.30%.

The range of the Intrinsic Value is 39.30 - 59.20 INR

Is 537840.BO undervalued or overvalued?

Based on its market price of 63.05 INR and our intrinsic valuation, Raunaq Epc International Ltd (537840.BO) is overvalued by 26.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	39.30 - 59.20	46.44	-26.3%
DCF (Growth 10y)	41.28 - 59.88	48.07	-23.8%
DCF (EBITDA 5y)	56.13 - 67.12	60.89	-3.4%
DCF (EBITDA 10y)	50.90 - 65.11	57.05	-9.5%
Fair Value	23.64 - 23.64	23.64	-62.50%
P/E	51.17 - 92.87	75.44	19.7%
EV/EBITDA	61.08 - 66.50	63.97	1.5%
EPV	24.44 - 30.85	27.64	-56.2%
DDM - Stable	22.55 - 51.91	37.23	-41.0%
DDM - Multi	14.99 - 28.52	19.82	-68.6%