As of 2025-06-15, the Intrinsic Value of RattanIndia Power Ltd (RTNPOWER.NS) is 7.48 INR. This RTNPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.02 INR, the upside of RattanIndia Power Ltd is -46.60%.
The range of the Intrinsic Value is 5.25 - 10.93 INR
Based on its market price of 14.02 INR and our intrinsic valuation, RattanIndia Power Ltd (RTNPOWER.NS) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.25 - 10.93 | 7.48 | -46.6% |
| DCF (Growth 10y) | 5.24 - 9.79 | 7.06 | -49.7% |
| DCF (EBITDA 5y) | 8.95 - 10.98 | 9.79 | -30.2% |
| DCF (EBITDA 10y) | 8.06 - 10.98 | 9.34 | -33.4% |
| Fair Value | 2.60 - 2.60 | 2.60 | -81.44% |
| P/E | 4.10 - 10.91 | 6.93 | -50.6% |
| EV/EBITDA | 2.79 - 14.85 | 9.13 | -34.9% |
| EPV | 5.76 - 8.92 | 7.34 | -47.6% |
| DDM - Stable | 2.00 - 3.45 | 2.72 | -80.6% |
| DDM - Multi | 1.27 - 1.73 | 1.47 | -89.5% |
| Market Cap (mil) | 59,769.30 |
| Beta | 1.30 |
| Outstanding shares (mil) | 4,263.15 |
| Enterprise Value (mil) | 92,293.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.92% |
| Cost of Debt | 5.97% |
| WACC | 12.79% |