AEGIS VOPAK TERMINALS LTD DCF Valuation
AEGISVOPAK · Oil, Gas & Consumable Fuels · Current price ₹281
AEGIS VOPAK TERMINALS LTD intrinsic-value estimate
Our intrinsic-value model estimates AEGIS VOPAK TERMINALS LTD is worth ₹37 per share, based on 10% ROE fading to 14% over ~3 yrs, on ₹39 book. Rather than a raw DCF — which is highly sensitive to fragile cash-flow forecasts — we use a residual-income (excess-return) model: a company is worth its book value plus the present value of the returns it earns ABOVE its cost of equity. A none economic moat sets how long that edge is assumed to last.
Try your own assumptions
Prefer a classic discounted-cash-flow view? Open the DCF calculator below — it pre-fills AEGIS VOPAK TERMINALS LTD's real free cash flow, net debt and share count so you can model your own growth and discount-rate scenario in seconds.
More on AEGIS VOPAK TERMINALS LTD
DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.