As of 2025-08-04, the Intrinsic Value of Railtel Corporation of India Ltd (RAILTEL.NS) is 56.10 INR. This RAILTEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 366.70 INR, the upside of Railtel Corporation of India Ltd is -84.70%.
The range of the Intrinsic Value is 41.88 - 78.74 INR
Based on its market price of 366.70 INR and our intrinsic valuation, Railtel Corporation of India Ltd (RAILTEL.NS) is overvalued by 84.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (25.70) - (21.46) | (23.12) | -106.3% |
| DCF (Growth 10y) | 41.88 - 78.74 | 56.10 | -84.7% |
| DCF (EBITDA 5y) | 977.39 - 1,363.18 | 1,164.39 | 217.5% |
| DCF (EBITDA 10y) | 1,039.68 - 1,544.45 | 1,277.86 | 248.5% |
| Fair Value | 168.36 - 168.36 | 168.36 | -54.09% |
| P/E | 366.99 - 367.13 | 367.06 | 0.1% |
| EV/EBITDA | 569.88 - 1,153.23 | 821.50 | 124.0% |
| EPV | 97.48 - 108.70 | 103.09 | -71.9% |
| DDM - Stable | 69.25 - 141.28 | 105.26 | -71.3% |
| DDM - Multi | 132.08 - 202.75 | 159.46 | -56.5% |
| Market Cap (mil) | 117,688.70 |
| Beta | 2.26 |
| Outstanding shares (mil) | 320.94 |
| Enterprise Value (mil) | 112,870.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.70% |
| Cost of Debt | 5.00% |
| WACC | 11.67% |