CMR GREEN TECHNOLOGIES L DCF Valuation

CMRGREEN · Capital Goods · Current price ₹232.1

Full stock page
DocStoX fair value
₹155
low confidence
Intrinsic-value estimate
₹72
15% ROE fading to 13% over ~3 yrs, on ₹70 book
Current price
₹232
Economic moat
None
Medium uncertainty
5Y profit growth
+40.9%
Model it yourself — DCF Calculator
Opens pre-filled with CMR GREEN TECHNOLOGIES L's latest numbers.

CMR GREEN TECHNOLOGIES L intrinsic-value estimate

Our intrinsic-value model estimates CMR GREEN TECHNOLOGIES L is worth ₹72 per share, based on 15% ROE fading to 13% over ~3 yrs, on ₹70 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 CMR GREEN TECHNOLOGIES L'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 CMR GREEN TECHNOLOGIES L

Fair ValueIntrinsic ValueValuationFinancial RatiosPeers

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.