Rajeswari Infrastructure Intrinsic Value

RAJINFRA • Realty
Current Stock Price
₹4.31
Primary Intrinsic Value
₹10.77
Market Cap
₹2.6 Cr
+149.9% Upside
Median Value
₹10.77
Value Range
₹11 - ₹11
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

RAJINFRA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Simple DCF (5Y) dcf ₹10.77 ₹8.62 - ₹12.92 +149.9% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check RAJINFRA share price latest .

Valuation Comparison Chart

RAJINFRA Intrinsic Value Analysis

What is the intrinsic value of RAJINFRA?

Based on our comprehensive analysis using 1 different valuation methods, the estimated intrinsic value of Rajeswari Infrastructure (RAJINFRA) is ₹10.77 (median value). With the current market price of ₹4.31, this represents a +149.9% variance from our estimated fair value.

The valuation range spans from ₹10.77 to ₹10.77, indicating ₹10.77 - ₹10.77.

Is RAJINFRA undervalued or overvalued?

Based on our multi-method analysis, Rajeswari Infrastructure (RAJINFRA) appears to be trading below calculated value by approximately 149.9%.

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2021 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2020 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2019 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2018 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10