As of 2026-05-27, the Intrinsic Value of Rapicut Carbides Ltd (500360.BO) is 42.90 INR. This 500360.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.00 INR, the upside of Rapicut Carbides Ltd is -76.00%.
The range of the Intrinsic Value is 27.17 - 81.31 INR
Based on its market price of 179.00 INR and our intrinsic valuation, Rapicut Carbides Ltd (500360.BO) is overvalued by 76.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.17 - 81.31 | 42.90 | -76.0% |
| DCF (Growth 10y) | 51.39 - 144.61 | 78.55 | -56.1% |
| DCF (EBITDA 5y) | 82.70 - 131.10 | 101.23 | -43.4% |
| DCF (EBITDA 10y) | 100.78 - 193.03 | 135.72 | -24.2% |
| Fair Value | 16.27 - 16.27 | 16.27 | -90.91% |
| P/E | 52.32 - 71.71 | 63.53 | -64.5% |
| EV/EBITDA | 3.05 - 89.72 | 40.01 | -77.6% |
| EPV | 49.11 - 84.11 | 66.61 | -62.8% |
| DDM - Stable | 20.61 - 50.85 | 35.73 | -80.0% |
| DDM - Multi | 38.91 - 75.96 | 51.61 | -71.2% |
| Market Cap (mil) | 961.23 |
| Beta | 0.98 |
| Outstanding shares (mil) | 5.37 |
| Enterprise Value (mil) | 1,024.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.40% |
| Cost of Debt | 40.88% |
| WACC | 13.59% |