Rajnandini Metal Intrinsic Value

RAJMET • Capital Goods
Current Stock Price
₹3.65
Primary Intrinsic Value
₹9.12
Market Cap
₹10.2 Cr
+149.9% Upside
Median Value
₹9.12
Value Range
₹7 - ₹9
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

RAJMET Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹9.12 ₹8.21 - ₹10.03 +149.9% Book Value/Share: ₹20.00, P/B: 1.0x
Revenue Multiple Method revenue ₹7.30 ₹6.57 - ₹8.03 +100.0% Revenue/Share: ₹150.36, P/S: 0.8x
EBITDA Multiple Method earnings ₹7.30 ₹6.57 - ₹8.03 +100.0% EBITDA: ₹5.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹9.12 ₹7.30 - ₹10.94 +149.9% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RAJMET Intrinsic Value Analysis

What is the intrinsic value of RAJMET?

Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Rajnandini Metal (RAJMET) is ₹9.12 (median value). With the current market price of ₹3.65, this represents a +149.9% variance from our estimated fair value.

The valuation range spans from ₹7.30 to ₹9.12, indicating ₹7.30 - ₹9.12.

Is RAJMET undervalued or overvalued?

Based on our multi-method analysis, Rajnandini Metal (RAJMET) appears to be trading below calculated value by approximately 149.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 10.09 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity -1.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Asset Turnover Ratio 2.84x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹63 Cr ₹63 Cr Positive Free Cash Flow 8/10
March 2024 ₹-20 Cr ₹-20 Cr Negative Cash Flow 3/10
March 2023 ₹-3 Cr ₹-8 Cr Negative Cash Flow 3/10
March 2022 ₹-5 Cr ₹-5 Cr Negative Cash Flow 3/10
March 2021 ₹5 Cr ₹3 Cr Positive Free Cash Flow 8/10