540125.BO
Radhika Jeweltech Ltd
Price:  
86.00 
INR
Volume:  
43,785.00
India | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

540125.BO Intrinsic Value

-66.60 %
Upside

What is the intrinsic value of 540125.BO?

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

Is 540125.BO undervalued or overvalued?

Based on its market price of 86.00 INR and our intrinsic valuation, Radhika Jeweltech Ltd (540125.BO) is overvalued by 66.60%.

86.00 INR
Stock Price
28.74 INR
Intrinsic Value
Intrinsic Value Details

540125.BO Intrinsic Value - Valuation Summary

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%

540125.BO Intrinsic Value - Key Valuation Metrics

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%