As of 2025-07-10, the Intrinsic Value of Radhika Jeweltech Ltd (540125.BO) is 28.74 INR. This 540125.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.00 INR, the upside of Radhika Jeweltech Ltd is -66.60%.
The range of the Intrinsic Value is 23.89 - 36.05 INR
Based on its market price of 86.00 INR and our intrinsic valuation, Radhika Jeweltech Ltd (540125.BO) is overvalued by 66.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.89 - 36.05 | 28.74 | -66.6% |
| DCF (Growth 10y) | 25.11 - 35.59 | 29.36 | -65.9% |
| DCF (EBITDA 5y) | 33.28 - 49.52 | 38.27 | -55.5% |
| DCF (EBITDA 10y) | 31.69 - 46.46 | 36.67 | -57.4% |
| Fair Value | 95.96 - 95.96 | 95.96 | 11.58% |
| P/E | 46.05 - 122.49 | 76.34 | -11.2% |
| EV/EBITDA | 34.47 - 66.81 | 47.27 | -45.0% |
| EPV | 13.93 - 17.33 | 15.63 | -81.8% |
| DDM - Stable | 20.86 - 39.75 | 30.30 | -64.8% |
| DDM - Multi | 17.38 - 26.30 | 20.97 | -75.6% |
| Market Cap (mil) | 9,228.92 |
| Beta | 0.28 |
| Outstanding shares (mil) | 107.31 |
| Enterprise Value (mil) | 9,409.38 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.86% |
| Cost of Debt | 6.10% |
| WACC | 13.31% |