As of 2025-08-04, the Intrinsic Value of Rallis India Ltd (RALLIS.NS) is 181.32 INR. This RALLIS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.15 INR, the upside of Rallis India Ltd is -50.60%.
The range of the Intrinsic Value is 136.09 - 273.00 INR
Based on its market price of 367.15 INR and our intrinsic valuation, Rallis India Ltd (RALLIS.NS) is overvalued by 50.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 136.09 - 273.00 | 181.32 | -50.6% |
| DCF (Growth 10y) | 194.45 - 390.25 | 259.65 | -29.3% |
| DCF (EBITDA 5y) | 358.21 - 456.49 | 398.83 | 8.6% |
| DCF (EBITDA 10y) | 377.40 - 567.05 | 456.09 | 24.2% |
| Fair Value | 44.26 - 44.26 | 44.26 | -87.95% |
| P/E | 198.80 - 228.71 | 210.05 | -42.8% |
| EV/EBITDA | 202.86 - 272.60 | 241.45 | -34.2% |
| EPV | 79.48 - 113.63 | 96.56 | -73.7% |
| DDM - Stable | 45.06 - 117.47 | 81.26 | -77.9% |
| DDM - Multi | 136.77 - 282.27 | 184.81 | -49.7% |
| Market Cap (mil) | 71,399.66 |
| Beta | 1.63 |
| Outstanding shares (mil) | 194.47 |
| Enterprise Value (mil) | 71,718.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.27% |
| Cost of Debt | 6.77% |
| WACC | 14.18% |