Bharti Hexacom Limited DCF Valuation
BHARTIHEXA · Telecommunication · Current price ₹1,625
Bharti Hexacom Limited cash-flow valuation
Our discounted cash flow (2-stage) values Bharti Hexacom Limited at ₹1,250 per share. Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFF path. It carries 70% of the weight in our published estimate of ₹1,098. A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Bharti Hexacom Limited's reported free cash flow, net debt and share count, so you can set your own growth and discount rate.
How we got this fair value
Every number below is part of the same estimate for Bharti Hexacom Limited. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹813 – ₹1,250
Why this method for this business
The DCF model is appropriate for a telecom company with stable cash flows and a clear growth trajectory, while the relative PE model captures market sentiment and peer comparisons.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFF path
- ev_ebitda is not used due to insufficient data on comparable companies and market multiples
What was missing
- Lack of historical P/E data for normalization
- Limited analyst coverage for peer comparisons
What drives it
26 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 3,026 ₹cr
- Net debt
- 6,137.3 ₹cr
- Sector-median P/E
- 16.42×
- Peers used
- 17
- EPS (TTM)
- 36.47 ₹/share
fcf_norm (median ≤5y positive)
gross debt (cash n/a)
peer-median
peer-median
computed
- Discount rate (r)
- 13.54%
- Beta
- 0.95
WACC (computed)
bottom-up industry
- Stage-1 start growth
- 20%
- Fade shape
- linear
- Terminal growth (g)
- 5.39%
- Stage-1 years
- 10 y
pat_cagr_3y
lifecycle Growth
macro terminal × quality premium
lifecycle Growth horizon
- Lifecycle stage
- Growth
- Quality premium
- 1.079×
- Term: quality
- -1.4%
- Term: growth
- +23.0%
- Term: capital_allocation
- +9.4%
- Term: financial_strength
- +1.2%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
forecast engine (L20)
moat Narrow + capital allocation
quality 52/100 (about average) → neutral
durable ~31% CAGR (ROCE 10% < 12% hurdle (growth not value-accretive)) → premium
capital allocation: rising ROCE funded by strong FCF → premium
financial strength: moderate leverage (D/E 0.9) → neutral
history: no reliable own-history P/E → not used
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Path
- FCFF
- Terminal-value fraction
- 0.525
- Premium vs sector
- +35.8%
- Fair-multiple confidence
- 63%
- Fair P/E
- 22.3×
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Bharti Hexacom Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 14 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Bharti Hexacom Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.