Rishi Techtex Intrinsic Value

RISHITECH • Industrial Products
Current Stock Price
₹44.39
Primary Intrinsic Value
₹48.00
Market Cap
₹31.1 Cr
+44.2% Upside
Median Value
₹64.00
Value Range
₹33 - ₹97
Assessment
Trading Below Calculated Value
Safety Margin
30.6%

RISHITECH Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹48.00 ₹38.40 - ₹57.60 +8.1% EPS: ₹4.00, Sector P/E: 12x
Book Value Method asset ₹48.57 ₹43.71 - ₹53.43 +9.4% Book Value/Share: ₹48.57, P/B: 1.0x
Revenue Multiple Method revenue ₹88.78 ₹79.90 - ₹97.66 +100.0% Revenue/Share: ₹195.71, P/S: 0.8x
EBITDA Multiple Method earnings ₹85.71 ₹77.14 - ₹94.28 +93.1% EBITDA: ₹10.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹97.02 ₹77.62 - ₹116.42 +118.6% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹64.00 ₹57.60 - ₹70.40 +44.2% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹33.27 ₹29.94 - ₹36.60 -25.1% Revenue Growth: 7.9%, Adj P/E: 8.3x
ROE Based Valuation profitability ₹42.86 ₹38.57 - ₹47.15 -3.4% ROE: 8.8%, P/E Multiple: 10x
Graham Defensive Method conservative ₹66.12 ₹59.51 - ₹72.73 +49.0% EPS: ₹4.00, BVPS: ₹48.57
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RISHITECH Intrinsic Value Analysis

What is the intrinsic value of RISHITECH?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Rishi Techtex (RISHITECH) is ₹64.00 (median value). With the current market price of ₹44.39, this represents a +44.2% variance from our estimated fair value.

The valuation range spans from ₹33.27 to ₹97.02, indicating ₹33.27 - ₹97.02.

Is RISHITECH undervalued or overvalued?

Based on our multi-method analysis, Rishi Techtex (RISHITECH) appears to be trading below calculated value by approximately 44.2%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 13.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.21 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 8.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 7.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.83x 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 ₹5 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2024 ₹6 Cr ₹6 Cr Positive Free Cash Flow 8/10
March 2023 ₹8 Cr ₹6 Cr Positive Free Cash Flow 8/10
March 2022 ₹5 Cr ₹3 Cr Positive Free Cash Flow 7/10
March 2021 ₹1 Cr ₹0 Cr Positive Operating Cash Flow 6/10