Rushil Decor Intrinsic Value
Rushil Decor (RUSHIL) median intrinsic value is ₹33.56 from 8 valuation models (range ₹9–₹50), vs current price ₹16.78 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Compare with RUSHIL fair price to assess whether the stock is under or overvalued.
RUSHIL Valuation Methods Summary — DCF, Graham Number & P/E
Rushil Decor intrinsic value across 8 models vs current price ₹16.78 — upside/downside and value range per method. For current market price and key ratios, visit Rushil Decor share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹34.00 | ₹27.20 - ₹40.80 | +102.6% | EPS: ₹1.36, Sector P/E: 25x |
| Book Value Method | asset | ₹41.95 | ₹37.76 - ₹46.15 | +150.0% | Book Value/Share: ₹224.48, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹33.56 | ₹30.20 - ₹36.92 | +100.0% | Revenue/Share: ₹324.14, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹33.56 | ₹30.20 - ₹36.92 | +100.0% | EBITDA: ₹120.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹8.70 | ₹7.83 - ₹9.57 | -48.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹25.21 | ₹22.69 - ₹27.73 | +50.2% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹33.56 | ₹30.20 - ₹36.92 | +100.0% | ROE: 6.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹50.34 | ₹45.31 - ₹55.37 | +200.0% | EPS: ₹1.36, BVPS: ₹224.48 |
RUSHIL Intrinsic Value vs Market Price — All Valuation Models
Rushil Decor fair value range ₹9–₹50 vs current market price ₹16.78 across 8 valuation models. Read RUSHIL dividend growth for the complete payout history and dividend yield track record.
RUSHIL Intrinsic Value Analysis — Undervalued or Overvalued?
Rushil Decor median intrinsic value ₹33.56, current price ₹16.78 — 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 8 different valuation methods, the estimated intrinsic value of Rushil Decor (RUSHIL) is ₹33.56 (median value). With the current market price of ₹16.78, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹8.70 to ₹50.34, indicating ₹8.70 - ₹50.34.
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 | 2.96 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.73x | 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 |