As of 2025-08-08, the Intrinsic Value of Ruchira Papers Ltd (RUCHIRA.NS) is 125.59 INR. This RUCHIRA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.00 INR, the upside of Ruchira Papers Ltd is -5.60%.
The range of the Intrinsic Value is 104.27 - 158.96 INR
Based on its market price of 133.00 INR and our intrinsic valuation, Ruchira Papers Ltd (RUCHIRA.NS) is overvalued by 5.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.27 - 158.96 | 125.59 | -5.6% |
| DCF (Growth 10y) | 107.87 - 153.11 | 125.79 | -5.4% |
| DCF (EBITDA 5y) | 127.27 - 205.26 | 162.03 | 21.8% |
| DCF (EBITDA 10y) | 122.19 - 185.13 | 149.47 | 12.4% |
| Fair Value | 490.73 - 490.73 | 490.73 | 268.97% |
| P/E | 149.64 - 235.94 | 187.40 | 40.9% |
| EV/EBITDA | 118.70 - 241.37 | 157.17 | 18.2% |
| EPV | 90.17 - 111.90 | 101.04 | -24.0% |
| DDM - Stable | 100.20 - 200.50 | 150.35 | 13.0% |
| DDM - Multi | 98.32 - 145.38 | 116.79 | -12.2% |
| Market Cap (mil) | 3,968.72 |
| Beta | 0.76 |
| Outstanding shares (mil) | 29.84 |
| Enterprise Value (mil) | 4,389.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.76% |
| Cost of Debt | 7.60% |
| WACC | 13.87% |