Rain Industries Intrinsic Value
Rain Industries (RAIN) median intrinsic value is ₹352.98 from 9 valuation models (range ₹92–₹529), vs current price ₹176.49 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Also explore RAIN share price data to track price trends across different timeframes.
RAIN Valuation Methods Summary — DCF, Graham Number & P/E
Rain Industries intrinsic value across 9 models vs current price ₹176.49 — upside/downside and value range per method. Browse RAIN cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹173.28 | ₹138.62 - ₹207.94 | -1.8% | EPS: ₹14.44, Sector P/E: 12x |
| Book Value Method | asset | ₹441.23 | ₹397.11 - ₹485.35 | +150.0% | Book Value/Share: ₹1147.91, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹352.98 | ₹317.68 - ₹388.28 | +100.0% | Revenue/Share: ₹2726.57, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹352.98 | ₹317.68 - ₹388.28 | +100.0% | EBITDA: ₹2972.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹441.23 | ₹352.98 - ₹529.48 | +150.0% | CF Growth: 1.8%, Discount: 15% |
| PEG Ratio Method | growth | ₹92.42 | ₹83.18 - ₹101.66 | -47.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹118.99 | ₹107.09 - ₹130.89 | -32.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹352.98 | ₹317.68 - ₹388.28 | +100.0% | ROE: 8.2%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹529.47 | ₹476.52 - ₹582.42 | +200.0% | EPS: ₹14.44, BVPS: ₹1147.91 |
RAIN Intrinsic Value vs Market Price — All Valuation Models
Rain Industries fair value range ₹92–₹529 vs current market price ₹176.49 across 9 valuation models. For current market price and key ratios, visit RAIN stock price BSE.
RAIN Intrinsic Value Analysis — Undervalued or Overvalued?
Rain Industries median intrinsic value ₹352.98, current price ₹176.49 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of RAIN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Rain Industries (RAIN) is ₹352.98 (median value). With the current market price of ₹176.49, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹92.42 to ₹529.47, indicating ₹92.42 - ₹529.47.
Is RAIN undervalued or overvalued?
Based on our multi-method analysis, Rain Industries (RAIN) appears to be trading below calculated value by approximately 100.0%.
RAIN Financial Health — Key Ratios vs Industry Benchmarks
Rain Industries 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 | 0.86 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 8.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.88x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
RAIN Cash Flow Quality — Operating & Free Cash Flow
Rain Industries 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 2025 | ₹897 Cr | ₹764 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,943 Cr | ₹1,815 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹3,064 Cr | ₹2,709 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,036 Cr | ₹748 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹834 Cr | ₹579 Cr | Positive Free Cash Flow | 8/10 |