Rushil Decor Ltd
NSE:RUSHIL

Watchlist Manager
Rushil Decor Ltd Logo
Rushil Decor Ltd
NSE:RUSHIL
Watchlist
Price: 22.94 INR -0.43% Market Closed
Market Cap: 6.7B INR

Intrinsic Value

The intrinsic value of one RUSHIL stock under the Base Case scenario is 71 INR. Compared to the current market price of 22.94 INR, Rushil Decor Ltd is Undervalued by 68%.

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

RUSHIL Intrinsic Value
71 INR
Undervaluation 68%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rushil Decor Ltd

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

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 RUSHIL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rushil Decor Ltd.

Explain Valuation
Compare RUSHIL to

Fundamental Analysis

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

Balance Sheet Decomposition
Rushil Decor Ltd

Current Assets 5.1B
Cash & Short-Term Investments 79.7m
Receivables 1.8B
Other Current Assets 3.2B
Non-Current Assets 7.7B
Long-Term Investments 93.4m
PP&E 7.3B
Intangibles 44.9m
Other Non-Current Assets 222.1m
Current Liabilities 4.4B
Accounts Payable 2.3B
Other Current Liabilities 2.1B
Non-Current Liabilities 2B
Long-Term Debt 1.2B
Other Non-Current Liabilities 778m
Efficiency

Free Cash Flow Analysis
Rushil Decor Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rushil Decor Ltd

Revenue
8.6B INR
Cost of Revenue
-4.7B INR
Gross Profit
3.8B INR
Operating Expenses
-3.4B INR
Operating Income
406.8m INR
Other Expenses
-250.3m INR
Net Income
156.4m INR
Fundamental Scores

RUSHIL Profitability Score
Profitability Due Diligence

Rushil Decor Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
Sustainable 3Y Average Operating Margin
44/100
Profitability
Score

Rushil Decor Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

RUSHIL Solvency Score
Solvency Due Diligence

Rushil Decor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
40/100
Solvency
Score

Rushil Decor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RUSHIL Price Targets Summary
Rushil Decor Ltd

There are no price targets for RUSHIL.
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 RUSHIL 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 RUSHIL stock?

The intrinsic value of one RUSHIL stock under the Base Case scenario is 71 INR.

Is RUSHIL stock undervalued or overvalued?

Compared to the current market price of 22.94 INR, Rushil Decor Ltd is Undervalued by 68%.

Back to Top