Rushil Decor Intrinsic Value
Rushil Decor (RUSHIL) median intrinsic value is ₹34.12 from 7 valuation models (range ₹5–₹51), vs current price ₹17.06 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit RUSHIL company profile.
RUSHIL Valuation Methods Summary — DCF, Graham Number & P/E
Rushil Decor intrinsic value across 7 models vs current price ₹17.06 — upside/downside and value range per method. Browse RUSHIL complete financial for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹19.00 | ₹15.20 - ₹22.80 | +11.4% | EPS: ₹0.76, Sector P/E: 25x |
| Book Value Method | asset | ₹42.65 | ₹38.38 - ₹46.91 | +150.0% | Book Value/Share: ₹219.31, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹34.12 | ₹30.71 - ₹37.53 | +100.0% | Revenue/Share: ₹325.52, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹34.12 | ₹30.71 - ₹37.53 | +100.0% | EBITDA: ₹92.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹5.12 | ₹4.61 - ₹5.63 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹14.09 | ₹12.68 - ₹15.50 | -17.4% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹51.18 | ₹46.06 - ₹56.30 | +200.0% | EPS: ₹0.76, BVPS: ₹219.31 |
RUSHIL Intrinsic Value vs Market Price — All Valuation Models
Rushil Decor fair value range ₹5–₹51 vs current market price ₹17.06 across 7 valuation models. Compare with RUSHIL fair price to assess whether the stock is under or overvalued.
RUSHIL Intrinsic Value Analysis — Undervalued or Overvalued?
Rushil Decor median intrinsic value ₹34.12, current price ₹17.06 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
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 ₹34.12 (median value). With the current market price of ₹17.06, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹5.12 to ₹51.18, indicating ₹5.12 - ₹51.18.
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%.
RUSHIL Financial Health — Key Ratios vs Industry Benchmarks
Rushil Decor 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 | 2.27 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| 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 |
RUSHIL Cash Flow Quality — Operating & Free Cash Flow
Rushil Decor 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 | ₹108 Cr | ₹60 Cr | Positive Free Cash Flow | 8/10 |