As of 2025-07-16, the Intrinsic Value of Rain Industries Ltd (RAIN.NS) is 181.44 INR. This RAIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.63 INR, the upside of Rain Industries Ltd is 20.50%.
The range of the Intrinsic Value is 67.84 - 474.52 INR
Based on its market price of 150.63 INR and our intrinsic valuation, Rain Industries Ltd (RAIN.NS) is undervalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.84 - 474.52 | 181.44 | 20.5% |
| DCF (Growth 10y) | 131.25 - 638.00 | 274.48 | 82.2% |
| DCF (EBITDA 5y) | 166.31 - 382.19 | 246.47 | 63.6% |
| DCF (EBITDA 10y) | 181.37 - 521.64 | 306.14 | 103.2% |
| Fair Value | -228.65 - -228.65 | -228.65 | -251.80% |
| P/E | (219.89) - 93.58 | (90.12) | -159.8% |
| EV/EBITDA | 39.47 - 151.86 | 80.36 | -46.7% |
| EPV | 65.23 - 283.72 | 174.48 | 15.8% |
| DDM - Stable | (46.96) - (87.21) | (67.09) | -144.5% |
| DDM - Multi | 79.16 - 121.77 | 96.50 | -35.9% |
| Market Cap (mil) | 50,664.40 |
| Beta | 1.85 |
| Outstanding shares (mil) | 336.35 |
| Enterprise Value (mil) | 116,903.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 23.85% |
| Cost of Debt | 15.74% |
| WACC | 15.72% |