As of 2026-05-26, the Intrinsic Value of Reliance Chemotex Industries Ltd (503162.BO) is 317.18 INR. This 503162.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.50 INR, the upside of Reliance Chemotex Industries Ltd is 161.10%.
The range of the Intrinsic Value is 279.06 - 365.57 INR
Based on its market price of 121.50 INR and our intrinsic valuation, Reliance Chemotex Industries Ltd (503162.BO) is undervalued by 161.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 279.06 - 365.57 | 317.18 | 161.1% |
| DCF (Growth 10y) | 277.78 - 351.07 | 310.35 | 155.4% |
| DCF (EBITDA 5y) | 387.51 - 459.46 | 408.32 | 236.1% |
| DCF (EBITDA 10y) | 349.56 - 424.21 | 376.60 | 210.0% |
| Fair Value | 120.22 - 120.22 | 120.22 | -1.05% |
| P/E | 278.03 - 433.34 | 358.66 | 195.2% |
| EV/EBITDA | 392.53 - 448.41 | 406.06 | 234.2% |
| EPV | 259.54 - 314.98 | 287.26 | 136.4% |
| DDM - Stable | 98.72 - 175.25 | 136.99 | 12.7% |
| DDM - Multi | 101.10 - 145.39 | 119.61 | -1.6% |
| Market Cap (mil) | 916.11 |
| Beta | 1.09 |
| Outstanding shares (mil) | 7.54 |
| Enterprise Value (mil) | 1,540.20 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.20% |
| Cost of Debt | 13.37% |
| WACC | 12.41% |