As of 2026-06-10, the Intrinsic Value of Race Eco Chain Ltd (537785.BO) is 166.46 INR. This 537785.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.00 INR, the upside of Race Eco Chain Ltd is 48.60%.
The range of the Intrinsic Value is 135.96 - 214.69 INR
Based on its market price of 112.00 INR and our intrinsic valuation, Race Eco Chain Ltd (537785.BO) is undervalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.96 - 214.69 | 166.46 | 48.6% |
| DCF (Growth 10y) | 375.15 - 592.77 | 459.72 | 310.5% |
| DCF (EBITDA 5y) | 223.13 - 323.46 | 261.99 | 133.9% |
| DCF (EBITDA 10y) | 471.71 - 698.02 | 560.66 | 400.6% |
| Fair Value | 12.54 - 12.54 | 12.54 | -88.80% |
| P/E | 6.37 - 66.57 | 35.59 | -68.2% |
| EV/EBITDA | 5.38 - 80.36 | 28.99 | -74.1% |
| EPV | 2.51 - 3.43 | 2.97 | -97.3% |
| DDM - Stable | 2.67 - 5.44 | 4.06 | -96.4% |
| DDM - Multi | 172.40 - 273.31 | 211.49 | 88.8% |
| Market Cap (mil) | 2,208.19 |
| Beta | 0.40 |
| Outstanding shares (mil) | 19.72 |
| Enterprise Value (mil) | 2,257.03 |
| Market risk premium | 6.92% |
| Cost of Equity | 11.93% |
| Cost of Debt | 5.00% |
| WACC | 11.82% |