CG POWER AND IND SOL LTD DCF Valuation

CGPOWER · Capital Goods · Current price ₹872.3

Full stock page
DocStoX fair value
₹327
low confidence
Intrinsic-value estimate
₹57
21% ROE fading to 12% over ~3 yrs, on ₹51 book
Current price
₹872
Economic moat
None
Medium uncertainty
5Y profit growth
-1.3%
Model it yourself — DCF Calculator
Opens pre-filled with CG POWER AND IND SOL LTD's latest numbers.

CG POWER AND IND SOL LTD intrinsic-value estimate

Our intrinsic-value model estimates CG POWER AND IND SOL LTD is worth ₹57 per share, based on 21% ROE fading to 12% over ~3 yrs, on ₹51 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 CG POWER AND IND SOL 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 CG POWER AND IND SOL 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.