As of 2025-07-09, the Intrinsic Value of Rajesh Exports Ltd (RAJESHEXPO.NS) is 11,013.85 INR. This RAJESHEXPO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.55 INR, the upside of Rajesh Exports Ltd is 5,337.60%.
The range of the Intrinsic Value is 9,071.41 - 14,150.72 INR
Based on its market price of 202.55 INR and our intrinsic valuation, Rajesh Exports Ltd (RAJESHEXPO.NS) is undervalued by 5,337.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,071.41 - 14,150.72 | 11,013.85 | 5337.6% |
| DCF (Growth 10y) | 13,245.55 - 20,065.56 | 15,876.99 | 7738.6% |
| DCF (EBITDA 5y) | 11,020.90 - 13,867.66 | 12,251.59 | 5948.7% |
| DCF (EBITDA 10y) | 15,061.26 - 19,594.95 | 17,031.88 | 8308.7% |
| Fair Value | 10.39 - 10.39 | 10.39 | -94.87% |
| P/E | 57.89 - 5,630.60 | 2,382.71 | 1076.4% |
| EV/EBITDA | 201.60 - 2,538.52 | 1,273.25 | 528.6% |
| EPV | 276.18 - 319.62 | 297.90 | 47.1% |
| DDM - Stable | 12.66 - 26.99 | 19.83 | -90.2% |
| DDM - Multi | 6,960.62 - 11,578.70 | 8,699.62 | 4195.0% |
| Market Cap (mil) | 59,804.91 |
| Beta | 1.57 |
| Outstanding shares (mil) | 295.26 |
| Enterprise Value (mil) | 41,841.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.71% |
| Cost of Debt | 12.19% |
| WACC | 12.60% |