What is the intrinsic value of RIIL.NS?
As of 2025-08-06, the Intrinsic Value of Reliance Industrial Infrastructure Ltd (RIIL.NS) is
99.88 INR. This RIIL.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 863.10 INR, the upside of Reliance Industrial Infrastructure Ltd is
-88.43%.
Is RIIL.NS undervalued or overvalued?
Based on its market price of 863.10 INR and our intrinsic valuation, Reliance Industrial Infrastructure Ltd (RIIL.NS) is overvalued by 88.43%.
99.88 INR
Intrinsic Value
RIIL.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(325.43) - (128.28) |
(180.15) |
-120.9% |
| DCF (Growth 10y) |
(119.85) - (270.84) |
(160.24) |
-118.6% |
| DCF (EBITDA 5y) |
(77.44) - (142.64) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(91.93) - (152.10) |
(1,234.50) |
-123450.0% |
| Fair Value |
99.88 - 99.88 |
99.88 |
-88.43% |
| P/E |
95.34 - 150.28 |
114.86 |
-86.7% |
| EV/EBITDA |
37.72 - 131.49 |
67.04 |
-92.2% |
| EPV |
98.11 - 139.26 |
118.68 |
-86.2% |
| DDM - Stable |
36.40 - 111.18 |
73.79 |
-91.5% |
| DDM - Multi |
39.14 - 90.50 |
54.36 |
-93.7% |
RIIL.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,032.81 |
| Beta |
1.90 |
| Outstanding shares (mil) |
15.10 |
| Enterprise Value (mil) |
13,019.01 |
| Market risk premium |
8.31% |
| Cost of Equity |
15.00% |
| Cost of Debt |
5.00% |
| WACC |
9.65% |