As of 2025-05-17, the Intrinsic Value of Riddhi Corporate Services Ltd (540590.BO) is 30.60 INR. This 540590.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.99 INR, the upside of Riddhi Corporate Services Ltd is -48.10%.
The range of the Intrinsic Value is 13.48 - 57.19 INR
Based on its market price of 58.99 INR and our intrinsic valuation, Riddhi Corporate Services Ltd (540590.BO) is overvalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.48 - 57.19 | 30.60 | -48.1% |
| DCF (Growth 10y) | 47.76 - 103.57 | 69.82 | 18.4% |
| DCF (EBITDA 5y) | 139.18 - 217.45 | 166.40 | 182.1% |
| DCF (EBITDA 10y) | 141.82 - 233.00 | 175.29 | 197.2% |
| Fair Value | 252.94 - 252.94 | 252.94 | 328.78% |
| P/E | 92.71 - 251.93 | 163.52 | 177.2% |
| EV/EBITDA | 144.53 - 382.35 | 247.49 | 319.6% |
| EPV | 179.18 - 234.90 | 207.04 | 251.0% |
| DDM - Stable | 29.55 - 56.62 | 43.08 | -27.0% |
| DDM - Multi | 17.94 - 27.82 | 21.89 | -62.9% |
| Market Cap (mil) | 700.21 |
| Beta | 0.19 |
| Outstanding shares (mil) | 11.87 |
| Enterprise Value (mil) | 1,657.93 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.02% |
| Cost of Debt | 7.83% |
| WACC | 11.81% |