As of 2025-05-16, the Intrinsic Value of Rain Industries Ltd (RAIN.NS) is 191.99 INR. This RAIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.98 INR, the upside of Rain Industries Ltd is 30.60%.
The range of the Intrinsic Value is 75.64 - 496.89 INR
Based on its market price of 146.98 INR and our intrinsic valuation, Rain Industries Ltd (RAIN.NS) is undervalued by 30.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.64 - 496.89 | 191.99 | 30.6% |
| DCF (Growth 10y) | 119.33 - 605.14 | 255.36 | 73.7% |
| DCF (EBITDA 5y) | 158.54 - 397.58 | 244.65 | 66.5% |
| DCF (EBITDA 10y) | 167.88 - 531.95 | 296.46 | 101.7% |
| Fair Value | -232.01 - -232.01 | -232.01 | -257.85% |
| P/E | (175.82) - 86.76 | (53.95) | -136.7% |
| EV/EBITDA | 31.62 - 161.30 | 86.27 | -41.3% |
| EPV | 193.81 - 568.74 | 381.27 | 159.4% |
| DDM - Stable | (44.01) - (88.94) | (66.48) | -145.2% |
| DDM - Multi | 57.11 - 100.91 | 73.91 | -49.7% |
| Market Cap (mil) | 49,436.72 |
| Beta | 1.74 |
| Outstanding shares (mil) | 336.35 |
| Enterprise Value (mil) | 115,675.42 |
| Market risk premium | 8.31% |
| Cost of Equity | 23.83% |
| Cost of Debt | 15.81% |
| WACC | 15.49% |