As of 2026-05-27, the Intrinsic Value of Raja Bahadur International Ltd (503127.BO) is 19,239.35 INR. This 503127.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5,025.50 INR, the upside of Raja Bahadur International Ltd is 282.80%.
The range of the Intrinsic Value is 16,628.76 - 21,130.86 INR
Based on its market price of 5,025.50 INR and our intrinsic valuation, Raja Bahadur International Ltd (503127.BO) is undervalued by 282.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,419.06) - 5,162.23 | (64.00) | -101.3% |
| DCF (Growth 10y) | (2,379.58) - 4,093.90 | (345.91) | -106.9% |
| DCF (EBITDA 5y) | 16,628.76 - 21,130.86 | 19,239.35 | 282.8% |
| DCF (EBITDA 10y) | 14,221.75 - 21,207.45 | 17,862.56 | 255.4% |
| Fair Value | 298.10 - 298.10 | 298.10 | -94.07% |
| P/E | 987.31 - 2,080.28 | 1,360.20 | -72.9% |
| EV/EBITDA | 4,299.13 - 36,783.50 | 15,278.22 | 204.0% |
| EPV | (14,504.01) - (15,950.56) | (15,227.28) | -403.0% |
| DDM - Stable | 450.85 - 1,007.09 | 728.97 | -85.5% |
| DDM - Multi | 412.05 - 709.53 | 520.80 | -89.6% |
| Market Cap (mil) | 1,256.38 |
| Beta | -1.06 |
| Outstanding shares (mil) | 0.25 |
| Enterprise Value (mil) | 3,660.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.29% |
| Cost of Debt | 13.23% |
| WACC | 10.04% |