As of 2026-05-27, the Intrinsic Value of Rishabh Digha Steel and Allied Products Ltd (531539.BO) is 56.34 INR. This 531539.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32.00 INR, the upside of Rishabh Digha Steel and Allied Products Ltd is 76.00%.
The range of the Intrinsic Value is 39.56 - 99.03 INR
Based on its market price of 32.00 INR and our intrinsic valuation, Rishabh Digha Steel and Allied Products Ltd (531539.BO) is undervalued by 76.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (146.22) - (86.49) | (107.41) | -435.7% |
| DCF (Growth 10y) | (63.52) - (92.92) | (73.98) | -331.2% |
| DCF (EBITDA 5y) | 39.56 - 99.03 | 56.34 | 76.0% |
| DCF (EBITDA 10y) | 21.73 - 86.19 | 40.10 | 25.3% |
| Fair Value | 41.74 - 41.74 | 41.74 | 30.42% |
| P/E | 3.81 - 33.52 | 16.36 | -48.9% |
| EV/EBITDA | 12.42 - 23.93 | 14.91 | -53.4% |
| EPV | (41.35) - (50.32) | (45.83) | -243.2% |
| DDM - Stable | 13.01 - 31.09 | 22.05 | -31.1% |
| DDM - Multi | 4.20 - 7.77 | 5.45 | -83.0% |
| Market Cap (mil) | 175.68 |
| Beta | 0.20 |
| Outstanding shares (mil) | 5.49 |
| Enterprise Value (mil) | 176.93 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.91% |
| Cost of Debt | 7.46% |
| WACC | 10.90% |