Rushil Decor Intrinsic Value
RUSHIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹19.00 | ₹15.20 - ₹22.80 | -13.2% | EPS: ₹0.76, Sector P/E: 25x |
| Book Value Method | asset | ₹54.73 | ₹49.26 - ₹60.20 | +150.0% | Book Value/Share: ₹219.31, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹43.78 | ₹39.40 - ₹48.16 | +100.0% | Revenue/Share: ₹325.52, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹43.78 | ₹39.40 - ₹48.16 | +100.0% | EBITDA: ₹92.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹6.57 | ₹5.91 - ₹7.23 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹14.09 | ₹12.68 - ₹15.50 | -35.6% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹61.24 | ₹55.12 - ₹67.36 | +179.8% | EPS: ₹0.76, BVPS: ₹219.31 |
Want to compare with current market value? Check RUSHIL share price latest .
Valuation Comparison Chart
RUSHIL Intrinsic Value Analysis
What is the intrinsic value of RUSHIL?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Rushil Decor (RUSHIL) is ₹43.78 (median value). With the current market price of ₹21.89, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹6.57 to ₹61.24, indicating ₹6.57 - ₹61.24.
Is RUSHIL undervalued or overvalued?
Based on our multi-method analysis, Rushil Decor (RUSHIL) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.27 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.95 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 3.1% | 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 | 0.76x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Rushil Decor
Additional stock information and data for RUSHIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹108 Cr | ₹60 Cr | Positive Free Cash Flow | 8/10 |