As of 2025-05-14, the Intrinsic Value of Rushil Decor Ltd (RUSHIL.NS) is 31.66 INR. This RUSHIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.85 INR, the upside of Rushil Decor Ltd is 32.80%.
The range of the Intrinsic Value is 21.85 - 50.17 INR
Based on its market price of 23.85 INR and our intrinsic valuation, Rushil Decor Ltd (RUSHIL.NS) is undervalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.85 - 50.17 | 31.66 | 32.8% |
| DCF (Growth 10y) | 47.98 - 98.86 | 65.72 | 175.6% |
| DCF (EBITDA 5y) | 72.57 - 97.32 | 85.17 | 257.1% |
| DCF (EBITDA 10y) | 84.01 - 125.87 | 103.73 | 334.9% |
| Fair Value | 38.66 - 38.66 | 38.66 | 62.08% |
| P/E | 21.03 - 52.89 | 36.29 | 52.2% |
| EV/EBITDA | 20.23 - 42.15 | 29.90 | 25.4% |
| EPV | (4.02) - (2.29) | (3.16) | -113.2% |
| DDM - Stable | 6.84 - 14.49 | 10.67 | -55.3% |
| DDM - Multi | 28.06 - 47.11 | 35.25 | 47.8% |
| Market Cap (mil) | 6,840.90 |
| Beta | 0.70 |
| Outstanding shares (mil) | 286.83 |
| Enterprise Value (mil) | 9,457.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.21% |
| Cost of Debt | 7.29% |
| WACC | 12.72% |