Rain Industries Ltd
NSE:RAIN

Watchlist Manager
Rain Industries Ltd Logo
Rain Industries Ltd
NSE:RAIN
Watchlist
Price: 144.78 INR 2.69% Market Closed
Market Cap: 48.7B INR

Intrinsic Value

The intrinsic value of one RAIN stock under the Base Case scenario is 288.1 INR. Compared to the current market price of 144.78 INR, Rain Industries Ltd is Undervalued by 50%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RAIN Intrinsic Value
288.1 INR
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rain Industries Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about RAIN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RAIN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rain Industries Ltd.

Explain Valuation
Compare RAIN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RAIN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rain Industries Ltd

Current Assets 78.1B
Cash & Short-Term Investments 17B
Receivables 20.9B
Other Current Assets 40.2B
Non-Current Assets 126.9B
Long-Term Investments 662.7m
PP&E 58.7B
Intangibles 66.3B
Other Non-Current Assets 1.2B
Current Liabilities 45.3B
Accounts Payable 12.8B
Other Current Liabilities 32.5B
Non-Current Liabilities 89.4B
Long-Term Debt 74.3B
Other Non-Current Liabilities 15.1B
Efficiency

Free Cash Flow Analysis
Rain Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rain Industries Ltd

Revenue
163.2B INR
Cost of Revenue
-93.5B INR
Gross Profit
69.7B INR
Operating Expenses
-59.4B INR
Operating Income
10.4B INR
Other Expenses
-11.7B INR
Net Income
-1.3B INR
Fundamental Scores

RAIN Profitability Score
Profitability Due Diligence

Rain Industries Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Positive 3Y Average ROIC
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
41/100
Profitability
Score

Rain Industries Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

RAIN Solvency Score
Solvency Due Diligence

Rain Industries Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
34/100
Solvency
Score

Rain Industries Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RAIN Price Targets Summary
Rain Industries Ltd

There are no price targets for RAIN.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RAIN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RAIN stock?

The intrinsic value of one RAIN stock under the Base Case scenario is 288.1 INR.

Is RAIN stock undervalued or overvalued?

Compared to the current market price of 144.78 INR, Rain Industries Ltd is Undervalued by 50%.

Back to Top