As of 2025-05-13, the Intrinsic Value of RattanIndia Power Ltd (RTNPOWER.NS) is 114.46 INR. This RTNPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.41 INR, the upside of RattanIndia Power Ltd is 999.50%.
The range of the Intrinsic Value is 100.44 - 133.50 INR
Based on its market price of 10.41 INR and our intrinsic valuation, RattanIndia Power Ltd (RTNPOWER.NS) is undervalued by 999.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 100.44 - 133.50 | 114.46 | 999.5% |
| DCF (Growth 10y) | 111.06 - 144.89 | 125.50 | 1105.6% |
| DCF (EBITDA 5y) | 150.70 - 175.51 | 164.29 | 1478.2% |
| DCF (EBITDA 10y) | 139.76 - 171.95 | 155.78 | 1396.4% |
| Fair Value | 100.20 - 100.20 | 100.20 | 862.54% |
| P/E | 118.95 - 325.45 | 216.26 | 1977.5% |
| EV/EBITDA | 11.36 - 140.60 | 72.42 | 595.7% |
| EPV | 5.50 - 8.23 | 6.86 | -34.1% |
| DDM - Stable | 66.46 - 105.51 | 85.98 | 726.0% |
| DDM - Multi | 34.85 - 44.02 | 38.94 | 274.1% |
| Market Cap (mil) | 55,902.84 |
| Beta | 0.73 |
| Outstanding shares (mil) | 5,370.11 |
| Enterprise Value (mil) | 85,906.74 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.60% |
| Cost of Debt | 6.04% |
| WACC | 13.41% |