Rishabh Instruments Intrinsic Value

RISHABH • Capital Goods
Current Stock Price
₹369.20
Primary Intrinsic Value
₹276.96
Market Cap
₹1403 Cr
-48.5% Downside
Median Value
₹190.18
Value Range
₹148 - ₹290
Assessment
Trading Above Calculated Value
Safety Margin
-94.1%

RISHABH Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹276.96 ₹221.57 - ₹332.35 -25.0% EPS: ₹23.08, Sector P/E: 12x
Book Value Method asset ₹161.58 ₹145.42 - ₹177.74 -56.2% Book Value/Share: ₹161.58, P/B: 1.0x
Revenue Multiple Method revenue ₹169.26 ₹152.33 - ₹186.19 -54.2% Revenue/Share: ₹211.58, P/S: 0.8x
EBITDA Multiple Method earnings ₹237.49 ₹213.74 - ₹261.24 -35.7% EBITDA: ₹152.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹160.26 ₹128.21 - ₹192.31 -56.6% CF Growth: 5.2%, Discount: 15%
PEG Ratio Method growth ₹147.71 ₹132.94 - ₹162.48 -60.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹190.18 ₹171.16 - ₹209.20 -48.5% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹277.89 ₹250.10 - ₹305.68 -24.7% ROE: 14.3%, P/E Multiple: 12x
Graham Defensive Method conservative ₹289.67 ₹260.70 - ₹318.64 -21.5% EPS: ₹23.08, BVPS: ₹161.58
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RISHABH Intrinsic Value Analysis

What is the intrinsic value of RISHABH?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Rishabh Instruments (RISHABH) is ₹190.18 (median value). With the current market price of ₹369.20, this represents a -48.5% variance from our estimated fair value.

The valuation range spans from ₹147.71 to ₹289.67, indicating ₹147.71 - ₹289.67.

Is RISHABH undervalued or overvalued?

Based on our multi-method analysis, Rishabh Instruments (RISHABH) appears to be trading above calculated value by approximately 48.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.67 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.44 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 14.3% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 17.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.91x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹65 Cr ₹34 Cr Positive Free Cash Flow 8/10
March 2024 ₹76 Cr ₹19 Cr Positive Free Cash Flow 7/10
March 2023 ₹28 Cr ₹27 Cr Positive Free Cash Flow 8/10
March 2022 ₹13 Cr ₹6 Cr Positive Free Cash Flow 7/10
March 2021 ₹53 Cr ₹44 Cr Positive Free Cash Flow 8/10