Rane (Madras) Ltd
NSE:RML
Intrinsic Value
The intrinsic value of one RML stock under the Base Case scenario is 586.58 INR. Compared to the current market price of 902.15 INR, Rane (Madras) Ltd is Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rane (Madras) Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Rane (Madras) Ltd
Balance Sheet Decomposition
Rane (Madras) Ltd
Current Assets | 7.9B |
Cash & Short-Term Investments | 426m |
Receivables | 4.1B |
Other Current Assets | 3.4B |
Non-Current Assets | 6.8B |
Long-Term Investments | 97m |
PP&E | 4.8B |
Intangibles | 58.3m |
Other Non-Current Assets | 1.9B |
Free Cash Flow Analysis
Rane (Madras) Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Rane (Madras) Ltd
Revenue
|
20.9B
INR
|
Cost of Revenue
|
-13.4B
INR
|
Gross Profit
|
7.5B
INR
|
Operating Expenses
|
-6.8B
INR
|
Operating Income
|
702.2m
INR
|
Other Expenses
|
-770.8m
INR
|
Net Income
|
-68.6m
INR
|
RML Profitability Score
Profitability Due Diligence
Rane (Madras) Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Rane (Madras) Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
RML Solvency Score
Solvency Due Diligence
Rane (Madras) Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Rane (Madras) Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RML Price Targets Summary
Rane (Madras) Ltd
Dividends
Current shareholder yield for RML 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?
The intrinsic value of one RML stock under the Base Case scenario is 586.58 INR.
Compared to the current market price of 902.15 INR, Rane (Madras) Ltd is Overvalued by 35%.