As of 2026-05-19, the Intrinsic Value of Rainbow Denim Ltd (532441.BO) is 2,387.03 INR. This 532441.BO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.44 INR, the upside of Rainbow Denim Ltd is 69,290.30%.
The range of the Intrinsic Value is 1,268.43 - 17,607.48 INR
Based on its market price of 3.44 INR and our intrinsic valuation, Rainbow Denim Ltd (532441.BO) is undervalued by 69,290.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (48,020.98) - (3,031.28) | (6,122.97) | -178093.4% |
| DCF (Growth 10y) | 1,268.43 - 17,607.48 | 2,387.03 | 69290.3% |
| DCF (EBITDA 5y) | 361.82 - 466.04 | 443.97 | 12806.2% |
| DCF (EBITDA 10y) | 505.23 - 690.51 | 622.72 | 18002.2% |
| Fair Value | 520.29 - 520.29 | 520.29 | 15,024.78% |
| P/E | 29.20 - 168.99 | 56.07 | 1530.0% |
| EV/EBITDA | 96.60 - 219.54 | 151.50 | 4304.2% |
| EPV | (716.83) - (1,242.56) | (979.70) | -28579.6% |
| DDM - Stable | 54.36 - 115.41 | 84.89 | 2367.6% |
| DDM - Multi | 44.50 - 83.23 | 58.78 | 1608.7% |
| Market Cap (mil) | 45.68 |
| Beta | 0.68 |
| Outstanding shares (mil) | 13.28 |
| Enterprise Value (mil) | 1,427.09 |
| Market risk premium | 8.31% |
| Cost of Equity | 24.61% |
| Cost of Debt | 5.89% |
| WACC | 4.90% |