As of 2026-05-27, the Intrinsic Value of Rajkumar Forge Ltd (513369.BO) is 74.99 INR. This 513369.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 Rajkumar Forge Ltd is -38.30%.
The range of the Intrinsic Value is 59.69 - 103.78 INR
Based on its market price of 121.50 INR and our intrinsic valuation, Rajkumar Forge Ltd (513369.BO) is overvalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.69 - 103.78 | 74.99 | -38.3% |
| DCF (Growth 10y) | 62.88 - 103.11 | 76.98 | -36.6% |
| DCF (EBITDA 5y) | 68.53 - 93.20 | 80.22 | -34.0% |
| DCF (EBITDA 10y) | 72.78 - 101.06 | 85.70 | -29.5% |
| Fair Value | 143.36 - 143.36 | 143.36 | 17.99% |
| P/E | 97.09 - 130.81 | 115.09 | -5.3% |
| EV/EBITDA | 76.95 - 118.43 | 93.03 | -23.4% |
| EPV | 49.47 - 63.28 | 56.38 | -53.6% |
| DDM - Stable | 31.56 - 80.12 | 55.84 | -54.0% |
| DDM - Multi | 27.64 - 56.88 | 37.43 | -69.2% |
| Market Cap (mil) | 1,329.21 |
| Beta | 0.95 |
| Outstanding shares (mil) | 10.94 |
| Enterprise Value (mil) | 1,286.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.80% |
| Cost of Debt | 7.46% |
| WACC | 9.21% |