As of 2025-05-19, the Intrinsic Value of Rane Holdings Ltd (RANEHOLDIN.NS) is 1,291.79 INR. This RANEHOLDIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,446.20 INR, the upside of Rane Holdings Ltd is -10.70%.
The range of the Intrinsic Value is 951.34 - 1,825.30 INR
Based on its market price of 1,446.20 INR and our intrinsic valuation, Rane Holdings Ltd (RANEHOLDIN.NS) is overvalued by 10.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 951.34 - 1,825.30 | 1,291.79 | -10.7% |
| DCF (Growth 10y) | 1,418.96 - 2,431.01 | 1,818.11 | 25.7% |
| DCF (EBITDA 5y) | 2,457.05 - 3,763.05 | 2,858.71 | 97.7% |
| DCF (EBITDA 10y) | 2,379.14 - 3,818.37 | 2,872.68 | 98.6% |
| Fair Value | 789.36 - 789.36 | 789.36 | -45.42% |
| P/E | 1,483.31 - 5,029.77 | 2,788.57 | 92.8% |
| EV/EBITDA | 1,141.92 - 1,966.87 | 1,338.31 | -7.5% |
| EPV | 236.44 - 477.52 | 356.98 | -75.3% |
| DDM - Stable | 605.37 - 1,114.43 | 859.90 | -40.5% |
| DDM - Multi | 1,001.58 - 1,433.24 | 1,179.26 | -18.5% |
| Market Cap (mil) | 20,651.74 |
| Beta | 1.22 |
| Outstanding shares (mil) | 14.28 |
| Enterprise Value (mil) | 31,239.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.50% |
| Cost of Debt | 8.15% |
| WACC | 14.76% |