What is the intrinsic value of RELINFRA.NS?

As of 2025-08-10, the Intrinsic Value of Reliance Infrastructure Ltd (RELINFRA.NS) is 1,393.36 INR. This RELINFRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 280.50 INR, the upside of Reliance Infrastructure Ltd is 396.70%.

The range of the Intrinsic Value is 1,197.60 - 1,665.69 INR

Is RELINFRA.NS undervalued or overvalued?

Based on its market price of 280.50 INR and our intrinsic valuation, Reliance Infrastructure Ltd (RELINFRA.NS) is undervalued by 396.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,197.60 - 1,665.69	1,393.36	396.7%
DCF (Growth 10y)	1,404.52 - 1,943.14	1,630.89	481.4%
DCF (EBITDA 5y)	1,205.90 - 1,999.42	1,565.04	457.9%
DCF (EBITDA 10y)	1,404.78 - 2,168.08	1,735.25	518.6%
Fair Value	2,349.22 - 2,349.22	2,349.22	737.51%
P/E	2,163.29 - 3,355.14	2,638.82	840.8%
EV/EBITDA	1,370.72 - 2,587.72	1,795.37	540.1%
EPV	565.56 - 756.36	660.96	135.6%
DDM - Stable	433.39 - 754.89	594.14	111.8%
DDM - Multi	514.07 - 740.71	609.57	117.3%