Rushil Decor Intrinsic Value
Rushil Decor intrinsic value. Rushil Decor (RUSHIL) median intrinsic value is ₹30.92 from 10 valuation models (range ₹5–₹46), vs current price ₹15.46 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Rushil Decor share price chart.
RUSHIL Valuation Methods Summary — DCF, Graham Number & P/E
Rushil Decor intrinsic value across 10 models vs current price ₹15.46 — upside/downside and value range per method. Compare with RUSHIL fair price to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹34.00 | ₹27.20 - ₹40.80 | +119.9% | EPS: ₹1.36, Sector P/E: 25x |
| Book Value Method | asset | ₹38.65 | ₹34.78 - ₹42.52 | +150.0% | Book Value/Share: ₹224.48, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹30.92 | ₹27.83 - ₹34.01 | +100.0% | Revenue/Share: ₹324.14, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹30.92 | ₹27.83 - ₹34.01 | +100.0% | EBITDA: ₹120.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹38.65 | ₹30.92 - ₹46.38 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹8.70 | ₹7.83 - ₹9.57 | -43.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹25.21 | ₹22.69 - ₹27.73 | +63.1% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹30.92 | ₹27.83 - ₹34.01 | +100.0% | ROE: 6.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹46.38 | ₹41.74 - ₹51.02 | +200.0% | EPS: ₹1.36, BVPS: ₹224.48 |
| Dividend Yield Method | dividend | ₹4.64 | ₹4.18 - ₹5.10 | -70.0% | DPS: ₹0.05, Target Yield: 3.0% |
RUSHIL Intrinsic Value vs Market Price — All Valuation Models
Rushil Decor fair value range ₹5–₹46 vs current market price ₹15.46 across 10 valuation models. Read RUSHIL dividend growth for the complete payout history and dividend yield track record.
RUSHIL Intrinsic Value Analysis — Undervalued or Overvalued?
Rushil Decor median intrinsic value ₹30.92, current price ₹15.46 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of RUSHIL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Rushil Decor (RUSHIL) is ₹30.92 (median value). With the current market price of ₹15.46, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹4.64 to ₹46.38, indicating ₹4.64 - ₹46.38.
Is RUSHIL undervalued or overvalued?
Based on our multi-method analysis, Rushil Decor (RUSHIL) appears to be trading below calculated value by approximately 100.0%.
RUSHIL Financial Health — Key Ratios vs Industry Benchmarks
Rushil Decor financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.96 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.73x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
RUSHIL Cash Flow Quality — Operating & Free Cash Flow
Rushil Decor operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹89 Cr | ₹58 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹108 Cr | ₹60 Cr | Positive Free Cash Flow | 8/10 |