ASSO ALCOHOLS & BREW LTD DCF Valuation

ASALCBR · Fast Moving Consumer Goods · Current price ₹815.8

Full stock page
DocStoX fair value
₹698
low confidence
Intrinsic-value estimate
₹415
16% ROE fading to 12% over ~10 yrs, on ₹346 book
Current price
₹816
Economic moat
Narrow
Medium uncertainty
5Y profit growth
+8.8%
Model it yourself — DCF Calculator
Opens pre-filled with ASSO ALCOHOLS & BREW LTD's latest numbers.

ASSO ALCOHOLS & BREW LTD intrinsic-value estimate

Our intrinsic-value model estimates ASSO ALCOHOLS & BREW LTD is worth ₹415 per share, based on 16% ROE fading to 12% over ~10 yrs, on ₹346 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 narrow 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 ASSO ALCOHOLS & BREW 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 ASSO ALCOHOLS & BREW 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.