As of 2026-04-03, the Intrinsic Value of Rane Brake Linings Ltd (RBL.NS) is 596.99 INR. This RBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 745.15 INR, the upside of Rane Brake Linings Ltd is -19.90%.
The range of the Intrinsic Value is 493.46 - 768.10 INR
Based on its market price of 745.15 INR and our intrinsic valuation, Rane Brake Linings Ltd (RBL.NS) is overvalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 493.46 - 768.10 | 596.99 | -19.9% |
| DCF (Growth 10y) | 641.68 - 994.20 | 776.02 | 4.1% |
| DCF (EBITDA 5y) | 959.64 - 1,339.59 | 1,126.13 | 51.1% |
| DCF (EBITDA 10y) | 924.18 - 1,394.40 | 1,123.52 | 50.8% |
| Fair Value | 289.59 - 289.59 | 289.59 | -61.14% |
| P/E | 856.02 - 1,036.72 | 923.38 | 23.9% |
| EV/EBITDA | 604.80 - 1,037.67 | 808.00 | 8.4% |
| EPV | 311.20 - 413.86 | 362.53 | -51.3% |
| DDM - Stable | 247.65 - 529.39 | 388.52 | -47.9% |
| DDM - Multi | 516.22 - 831.08 | 634.80 | -14.8% |
| Market Cap (mil) | 5,760.01 |
| Beta | 1.45 |
| Outstanding shares (mil) | 7.73 |
| Enterprise Value (mil) | 5,779.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.11% |
| Cost of Debt | 12.57% |
| WACC | 16.10% |