Rane Madras Intrinsic Value
Rane Madras (RML) median intrinsic value is ₹710.38 from 9 valuation models (range ₹342–₹2313), vs current price ₹925.25 — -23.2% downside (Trading Above Calculated Value), margin of safety -30.2%. Browse RML cash flow statement for revenue, profit, balance sheet and cash flow data.
RML Valuation Methods Summary — DCF, Graham Number & P/E
Rane Madras intrinsic value across 9 models vs current price ₹925.25 — upside/downside and value range per method. Also explore RML share price data to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹641.76 | ₹513.41 - ₹770.11 | -30.6% | EPS: ₹53.48, Sector P/E: 12x |
| Book Value Method | asset | ₹419.38 | ₹377.44 - ₹461.32 | -54.7% | Book Value/Share: ₹419.38, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1850.50 | ₹1665.45 - ₹2035.55 | +100.0% | Revenue/Share: ₹2630.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1485.00 | ₹1336.50 - ₹1633.50 | +60.5% | EBITDA: ₹396.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2313.12 | ₹1850.50 - ₹2775.74 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹342.27 | ₹308.04 - ₹376.50 | -63.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹440.68 | ₹396.61 - ₹484.75 | -52.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1480.00 | ₹1332.00 - ₹1628.00 | +60.0% | ROE: 22.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹710.38 | ₹639.34 - ₹781.42 | -23.2% | EPS: ₹53.48, BVPS: ₹419.38 |
RML Intrinsic Value vs Market Price — All Valuation Models
Rane Madras fair value range ₹342–₹2313 vs current market price ₹925.25 across 9 valuation models. For current market price and key ratios, visit Rane Madras screener.
RML Intrinsic Value Analysis — Undervalued or Overvalued?
Rane Madras median intrinsic value ₹710.38, current price ₹925.25 — Trading Above Calculated Value by 23.2%, margin of safety -30.2%.
What is the intrinsic value of RML?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Rane Madras (RML) is ₹710.38 (median value). With the current market price of ₹925.25, this represents a -23.2% variance from our estimated fair value.
The valuation range spans from ₹342.27 to ₹2313.12, indicating ₹342.27 - ₹2313.12.
Is RML undervalued or overvalued?
Based on our multi-method analysis, Rane Madras (RML) appears to be trading above calculated value by approximately 23.2%.
RML Financial Health — Key Ratios vs Industry Benchmarks
Rane Madras 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 | 4.46 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 22.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.85x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
RML Cash Flow Quality — Operating & Free Cash Flow
Rane Madras 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 | ₹316 Cr | ₹243 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹191 Cr | ₹117 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹88 Cr | ₹35 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹-6 Cr | ₹-68 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹46 Cr | ₹6 Cr | Positive Free Cash Flow | 7/10 |