As of 2025-08-05, the Intrinsic Value of RMC Switchgears Ltd (540358.BO) is 448.47 INR. This 540358.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 839.00 INR, the upside of RMC Switchgears Ltd is -46.50%.
The range of the Intrinsic Value is 339.34 - 645.59 INR
Based on its market price of 839.00 INR and our intrinsic valuation, RMC Switchgears Ltd (540358.BO) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 339.34 - 645.59 | 448.47 | -46.5% |
| DCF (Growth 10y) | 576.54 - 1,135.70 | 775.60 | -7.6% |
| DCF (EBITDA 5y) | 1,353.99 - 2,395.17 | 1,693.30 | 101.8% |
| DCF (EBITDA 10y) | 1,422.09 - 3,006.42 | 1,948.25 | 132.2% |
| Fair Value | 745.32 - 745.32 | 745.32 | -11.17% |
| P/E | 852.50 - 1,302.21 | 1,133.04 | 35.0% |
| EV/EBITDA | 782.09 - 1,151.87 | 896.42 | 6.8% |
| EPV | 154.83 - 242.22 | 198.52 | -76.3% |
| DDM - Stable | 111.14 - 255.39 | 183.26 | -78.2% |
| DDM - Multi | 288.32 - 567.22 | 387.52 | -53.8% |
| Market Cap (mil) | 8,851.45 |
| Beta | 0.03 |
| Outstanding shares (mil) | 10.55 |
| Enterprise Value (mil) | 9,329.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.64% |
| Cost of Debt | 12.42% |
| WACC | 17.09% |