As of 2026-06-10, the Intrinsic Value of RRIL Ltd (531307.BO) is 20.92 INR. This 531307.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.50 INR, the upside of RRIL Ltd is 2.00%.
The range of the Intrinsic Value is 16.20 - 29.02 INR
Based on its market price of 20.50 INR and our intrinsic valuation, RRIL Ltd (531307.BO) is undervalued by 2.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.20 - 29.02 | 20.92 | 2.0% |
| DCF (Growth 10y) | 27.51 - 47.00 | 34.73 | 69.4% |
| DCF (EBITDA 5y) | 26.47 - 35.02 | 30.21 | 47.4% |
| DCF (EBITDA 10y) | 35.93 - 49.88 | 42.00 | 104.9% |
| Fair Value | 20.48 - 20.48 | 20.48 | -0.09% |
| P/E | 12.67 - 17.43 | 14.96 | -27.0% |
| EV/EBITDA | 7.96 - 19.08 | 13.09 | -36.1% |
| EPV | (3.20) - (3.25) | (3.22) | -115.7% |
| DDM - Stable | 4.84 - 10.48 | 7.66 | -62.6% |
| DDM - Multi | 18.70 - 31.76 | 23.57 | 15.0% |
| Market Cap (mil) | 1,934.63 |
| Beta | 0.84 |
| Outstanding shares (mil) | 94.37 |
| Enterprise Value (mil) | 2,219.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.44% |
| Cost of Debt | 8.53% |
| WACC | 11.62% |