As of 2025-08-21, the Intrinsic Value of Rossell India Ltd (ROSSELLIND.NS) is 41.10 INR. This ROSSELLIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.28 INR, the upside of Rossell India Ltd is -38.90%.
The range of the Intrinsic Value is 33.92 - 52.34 INR
Based on its market price of 67.28 INR and our intrinsic valuation, Rossell India Ltd (ROSSELLIND.NS) is overvalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.92 - 52.34 | 41.10 | -38.9% |
| DCF (Growth 10y) | 41.69 - 61.54 | 49.51 | -26.4% |
| DCF (EBITDA 5y) | 57.84 - 75.31 | 66.21 | -1.6% |
| DCF (EBITDA 10y) | 59.35 - 80.46 | 69.11 | 2.7% |
| Fair Value | 106.53 - 106.53 | 106.53 | 58.34% |
| P/E | 34.19 - 85.31 | 52.88 | -21.4% |
| EV/EBITDA | 28.48 - 132.12 | 79.68 | 18.4% |
| EPV | 22.67 - 28.63 | 25.65 | -61.9% |
| DDM - Stable | 18.09 - 35.83 | 26.96 | -59.9% |
| DDM - Multi | 17.87 - 27.92 | 21.82 | -67.6% |
| Market Cap (mil) | 4,238.74 |
| Beta | 0.77 |
| Outstanding shares (mil) | 63.00 |
| Enterprise Value (mil) | 4,561.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.59% |
| Cost of Debt | 7.44% |
| WACC | 13.31% |