As of 2025-07-16, the Intrinsic Value of Rail Vikas Nigam Ltd (RVNL.NS) is 205.43 INR. This RVNL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 383.15 INR, the upside of Rail Vikas Nigam Ltd is -46.40%.
The range of the Intrinsic Value is 171.70 - 256.61 INR
Based on its market price of 383.15 INR and our intrinsic valuation, Rail Vikas Nigam Ltd (RVNL.NS) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.70 - 256.61 | 205.43 | -46.4% |
| DCF (Growth 10y) | 243.18 - 357.74 | 289.11 | -24.5% |
| DCF (EBITDA 5y) | 208.53 - 313.34 | 250.80 | -34.5% |
| DCF (EBITDA 10y) | 274.09 - 411.36 | 329.53 | -14.0% |
| Fair Value | 77.65 - 77.65 | 77.65 | -79.73% |
| P/E | 128.94 - 266.23 | 169.59 | -55.7% |
| EV/EBITDA | 64.74 - 106.98 | 86.02 | -77.6% |
| EPV | 19.41 - 25.20 | 22.31 | -94.2% |
| DDM - Stable | 29.00 - 55.18 | 42.09 | -89.0% |
| DDM - Multi | 124.69 - 182.73 | 148.15 | -61.3% |
| Market Cap (mil) | 798,875.44 |
| Beta | 2.36 |
| Outstanding shares (mil) | 2,085.02 |
| Enterprise Value (mil) | 814,206.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.43% |
| Cost of Debt | 6.30% |
| WACC | 14.69% |