As of 2026-05-27, the Intrinsic Value of Ritco Logistics Ltd (542383.BO) is 133.14 INR. This 542383.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.20 INR, the upside of Ritco Logistics Ltd is -49.20%.
The range of the Intrinsic Value is 106.96 - 171.49 INR
Based on its market price of 262.20 INR and our intrinsic valuation, Ritco Logistics Ltd (542383.BO) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.96 - 171.49 | 133.14 | -49.2% |
| DCF (Growth 10y) | 162.69 - 243.28 | 195.70 | -25.4% |
| DCF (EBITDA 5y) | 178.10 - 290.99 | 239.84 | -8.5% |
| DCF (EBITDA 10y) | 210.70 - 332.82 | 273.32 | 4.2% |
| Fair Value | 40.35 - 40.35 | 40.35 | -84.61% |
| P/E | 108.05 - 150.60 | 129.11 | -50.8% |
| EV/EBITDA | 125.40 - 314.10 | 225.34 | -14.1% |
| EPV | 70.53 - 93.56 | 82.05 | -68.7% |
| DDM - Stable | 35.23 - 66.21 | 50.72 | -80.7% |
| DDM - Multi | 84.39 - 125.56 | 101.11 | -61.4% |
| Market Cap (mil) | 4,795.95 |
| Beta | 0.92 |
| Outstanding shares (mil) | 18.29 |
| Enterprise Value (mil) | 5,731.89 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.50% |
| Cost of Debt | 12.45% |
| WACC | 13.27% |