As of 2025-06-12, the Intrinsic Value of Rashtriya Chemicals and Fertilizers Ltd (RCF.NS) is 131.71 INR. This RCF.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.95 INR, the upside of Rashtriya Chemicals and Fertilizers Ltd is -19.70%.
The range of the Intrinsic Value is 104.24 - 178.22 INR
Based on its market price of 163.95 INR and our intrinsic valuation, Rashtriya Chemicals and Fertilizers Ltd (RCF.NS) is overvalued by 19.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.24 - 178.22 | 131.71 | -19.7% |
| DCF (Growth 10y) | 140.56 - 232.60 | 175.14 | 6.8% |
| DCF (EBITDA 5y) | 188.77 - 274.09 | 224.02 | 36.6% |
| DCF (EBITDA 10y) | 201.37 - 314.23 | 247.52 | 51.0% |
| Fair Value | 120.19 - 120.19 | 120.19 | -26.69% |
| P/E | 101.15 - 159.50 | 122.75 | -25.1% |
| EV/EBITDA | 88.44 - 135.31 | 115.88 | -29.3% |
| EPV | 62.61 - 89.20 | 75.91 | -53.7% |
| DDM - Stable | 18.07 - 36.71 | 27.39 | -83.3% |
| DDM - Multi | 93.06 - 140.92 | 111.71 | -31.9% |
| Market Cap (mil) | 90,449.58 |
| Beta | 1.74 |
| Outstanding shares (mil) | 551.69 |
| Enterprise Value (mil) | 100,533.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.21% |
| Cost of Debt | 8.27% |
| WACC | 14.98% |