As of 2025-06-09, the Intrinsic Value of Ramky Infrastructure Ltd (RAMKY.NS) is 356.79 INR. This RAMKY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 511.75 INR, the upside of Ramky Infrastructure Ltd is -30.30%.
The range of the Intrinsic Value is 271.94 - 503.81 INR
Based on its market price of 511.75 INR and our intrinsic valuation, Ramky Infrastructure Ltd (RAMKY.NS) is overvalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 271.94 - 503.81 | 356.79 | -30.3% |
| DCF (Growth 10y) | 326.96 - 582.58 | 421.80 | -17.6% |
| DCF (EBITDA 5y) | 625.17 - 966.53 | 820.13 | 60.3% |
| DCF (EBITDA 10y) | 538.01 - 931.55 | 732.29 | 43.1% |
| Fair Value | 713.50 - 713.50 | 713.50 | 39.42% |
| P/E | 570.64 - 848.21 | 719.25 | 40.5% |
| EV/EBITDA | 520.41 - 883.69 | 694.59 | 35.7% |
| EPV | 102.82 - 175.76 | 139.29 | -72.8% |
| DDM - Stable | 105.00 - 220.59 | 162.79 | -68.2% |
| DDM - Multi | 127.38 - 222.95 | 163.42 | -68.1% |
| Market Cap (mil) | 35,413.10 |
| Beta | 1.92 |
| Outstanding shares (mil) | 69.20 |
| Enterprise Value (mil) | 40,445.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.34% |
| Cost of Debt | 14.66% |
| WACC | 15.58% |