Rushil Décor Limited (RUSHIL) fair value: what the stock is really worth
As of Nov 2, 2026: fair value (intrinsic value) of Rushil Décor Limited stock ₹7.11, price ₹16.34, that is 56.5% below the price, quality 29 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
Rushil Décor Limited manufactures and sells decorative laminate sheets and medium density fiber (MDF) boards for use in residential and commercial spaces in India. It operates through the Decorative Laminated Sheets, Medium Density Fiber Board, and Polyvinyl Chloride Boards segments.
Show moreShow less
The company offers pre-laminated medium density fiber boards and polyvinyl chloride boards, HDFWR (high-density fire and water resistant), and pre-laminated decorative MDF/HDFWR boards under the VIR brand. It also exports its products.
Rushil Décor Limited was incorporated in 1993 and is based in Ahmedabad, India.
Stock analysis
Rushil Décor Limited (RUSHIL) currently trades at ₹16.34, while our model-based Fair Value estimate is ₹7.11, 56.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹14.78 per share, and 2 of the 16 models we run sit above the ₹16.34 price.
Bear case: the Dividend Discount group reads lowest at ₹1.30, and 14 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹3.78 (bear) to ₹11.85 (bull), the price of ₹16.34 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 29/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Rushil Décor Limited reported revenue of ₹8.6B in FY2026 versus ₹6.2B in FY2022, a compound +8.7%/yr. Reported net income was ₹67.3M in FY2026, compounding −26.3%/yr from FY2022.
Key figures
Market cap ₹4.8B (≈ $50.5M) Micro · P/E ratio 20.7 · P/S ratio 0.53 · EPS (TTM) ₹0.7900 · Dividend yield 0.6% · Net margin 2.5% · Return on equity 1.0% · Return on assets (EBIT) 11.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (medium confidence).
What moves the price
The share trades about 39% below its 52-week high and 28% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −56%, RUSHIL screens richer than that median.
Fair Value models
Bear₹3.78Fair Value ₹7.11Bull₹11.85
Price ₹16.34 · Downside -56.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹0.4697 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−4.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+20.8%
Start year 2021 (pandemic). Over 10 years: +11.3% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.7%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−25.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−25.8%
Dividend (yield on the price)0.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−25.8% vs −12.3%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 4%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Furnishings, Fixtures & Appliances · 297 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Rushil Décor Limited (RUSHIL) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of ₹7.11 versus a price of ₹16.34, about 56% lower (overvalued).
What is the fair value of RUSHIL?
Our model-based fair value for Rushil Décor Limited is ₹7.11 (as of Nov 3, 2026), built from audited fundamentals. The current price: ₹16.34.
What is the quality score of RUSHIL?
Rushil Décor Limited has a Quality Score of 29/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Rushil Décor Limited (RUSHIL)?
Our model-based price target is the fair value of ₹7.11 (as of Nov 3, 2026) from 16 valuation models. Cautious scenario ₹3.78, optimistic scenario ₹11.85. It is a calculation from audited fundamentals, not an analyst target.
What is the Rushil Décor Limited stock forecast for 2026?
Our models put fair value at ₹7.11, about 56% lower versus a price of ₹16.34 (overvalued). Cautious scenario ₹3.78, optimistic scenario ₹11.85. The calculation is refreshed regularly with new filings.
What is the revenue of Rushil Décor Limited (RUSHIL)?
Rushil Décor Limited reported trailing-twelve-month revenue of about ₹9.1B (latest available figure, as of Nov 3, 2026).
Does Rushil Décor Limited pay a dividend?
Rushil Décor Limited currently shows a dividend yield of 0.64% relative to its recent price (as of Nov 3, 2026).
What is the intrinsic value of Rushil Décor Limited (RUSHIL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rushil Décor Limited it is ₹7.11 per share (as of Nov 3, 2026), against a price of ₹16.34. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Rushil Décor Limited stock overvalued or undervalued in 2026?
As of Nov 3, 2026, RUSHIL trades above its calculated fair value: price ₹16.34, fair value ₹7.11, a gap of about −56% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RUSHIL?
No. The price is what the market pays today (₹16.34); the fair value is what the company's own numbers justify (₹7.11). For Rushil Décor Limited the two are ₹9.23 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rushil Décor Limited worth?
The market values Rushil Décor Limited at about ₹4.8B (market capitalisation, as of Nov 3, 2026). Per share that is ₹16.34; our models calculate a fair value of ₹7.11 per share.
What do the bullish and bearish scenarios say about RUSHIL?
Our models span a range for Rushil Décor Limited: cautious scenario ₹3.78, base ₹7.11, optimistic ₹11.85 per share (as of Nov 3, 2026, price ₹16.34). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RUSHIL?
Rushil Décor Limited trades at a price-to-earnings ratio of 20.7 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹7.11 is built from several models across several years. Other multiples: P/B 0.7, P/S 0.5, EV/EBITDA 6.3.
How solid is the balance sheet of Rushil Décor Limited (RUSHIL)?
Balance-sheet figures for Rushil Décor Limited (as of Nov 3, 2026): return on equity 1.0%, debt of 0.15 per unit of equity. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is RUSHIL from its 52-week high?
Rushil Décor Limited trades at ₹16.34, about 39% below its 52-week high of ₹26.74 and 28% above the low of ₹12.79 (as of Nov 2, 2026). Distance from the high says nothing about value: that is what the fair value of ₹7.11 is for.
Which stocks are comparable to Rushil Décor Limited?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, King Slide Works Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Rushil Décor Limited stock attractive at the current price?
The data as of Nov 3, 2026: price ₹16.34, calculated fair value ₹7.11 (−56%), Quality Score 29/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RUSHIL calculated?
We run Rushil Décor Limited through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹7.11, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.2 % above its aggregate fair value. Rushil Décor Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Rushil Décor Limited (RUSHIL)?
The closing price on Nov 2, 2026 was ₹16.34. Our model-based fair value is ₹7.11, about 56% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rushil Décor Limited right now?
The price sits above even our optimistic bull case (₹11.85). The favourable scenario is already priced in. Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (₹3.78 to ₹11.85). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Rushil Décor Limited (RUSHIL) come from?
Earnings per share at Rushil Décor Limited grew +3.3 % a year from 2016 to 2026. Broken into its drivers: revenue per share +7.4 %, EBIT margin +9.3 %, tax rate +2.0 %, residual (interest, one-offs) −13.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Rushil Décor Limited
How large is the market capitalisation of Rushil Décor Limited (RUSHIL)?
The market capitalisation of Rushil Décor Limited is ₹4.8B (≈ $50.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Rushil Décor Limited (RUSHIL)?
The price-to-sales ratio of Rushil Décor Limited is 0.53 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Rushil Décor Limited (RUSHIL)?
Earnings per share at Rushil Décor Limited are ₹0.7900 (price ÷ EPS = P/E 20.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Rushil Décor Limited (RUSHIL)?
The dividend yield of Rushil Décor Limited is 0.6% (payout 13.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Rushil Décor Limited (RUSHIL)?
The net margin of Rushil Décor Limited is 2.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Rushil Décor Limited (RUSHIL)?
The return on equity (ROE) of Rushil Décor Limited is 1.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Rushil Décor Limited (RUSHIL)?
On an EBIT basis the return on assets of Rushil Décor Limited is 11.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Rushil Décor Limited (RUSHIL)?
The operating margin of Rushil Décor Limited is 4.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rushil Décor Limited (RUSHIL)?
Revenue at Rushil Décor Limited is growing +27.8% versus a year earlier (3y avg +0.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Rushil Décor Limited (RUSHIL)?
Earnings per share at Rushil Décor Limited are growing −17.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Rushil Décor Limited (RUSHIL) generate?
The free cash flow of Rushil Décor Limited is −₹99.9M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Rushil Décor Limited (RUSHIL) carry?
The net debt of Rushil Décor Limited is ₹2.5B (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Rushil Décor Limited in the live analysis
One click puts Rushil Décor Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026