Rudrabhishek Enterprises Intrinsic Value

REPL • Realty
Current Stock Price
₹85.58
Primary Intrinsic Value
₹25.67
Market Cap
₹154.0 Cr
-54.3% Downside
Median Value
₹39.11
Value Range
₹26 - ₹83
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

REPL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹25.67 ₹20.54 - ₹30.80 -70.0% EPS: ₹2.08, Sector P/E: 12x
Book Value Method asset ₹83.33 ₹75.00 - ₹91.66 -2.6% Book Value/Share: ₹83.33, P/B: 1.0x
Revenue Multiple Method revenue ₹39.11 ₹35.20 - ₹43.02 -54.3% Revenue/Share: ₹48.89, P/S: 0.8x
EBITDA Multiple Method earnings ₹40.00 ₹36.00 - ₹44.00 -53.3% EBITDA: ₹12.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹25.67 ₹23.10 - ₹28.24 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹25.67 ₹23.10 - ₹28.24 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹62.45 ₹56.21 - ₹68.70 -27.0% EPS: ₹2.08, BVPS: ₹83.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

REPL Intrinsic Value Analysis

What is the intrinsic value of REPL?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Rudrabhishek Enterprises (REPL) is ₹39.11 (median value). With the current market price of ₹85.58, this represents a -54.3% variance from our estimated fair value.

The valuation range spans from ₹25.67 to ₹83.33, indicating ₹25.67 - ₹83.33.

Is REPL undervalued or overvalued?

Based on our multi-method analysis, Rudrabhishek Enterprises (REPL) appears to be trading above calculated value by approximately 54.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 86.50 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 2.7% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 10.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.43x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-12 Cr ₹-15 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2023 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2022 ₹-14 Cr ₹-14 Cr Negative Cash Flow 3/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10