COAL INDIA LTD DCF Valuation

COALINDIA · Oil, Gas & Consumable Fuels · Current price ₹416.6

Full stock page
DocStoX fair value
₹497
low confidence
Intrinsic-value estimate
₹318
29% ROE fading to 13% over ~10 yrs, on ₹193 book
Current price
₹417
Economic moat
Narrow
High uncertainty
5Y profit growth
+19.6%
Model it yourself — DCF Calculator
Opens pre-filled with COAL INDIA LTD's latest numbers.

COAL INDIA LTD intrinsic-value estimate

Our intrinsic-value model estimates COAL INDIA LTD is worth ₹318 per share, based on 29% ROE fading to 13% over ~10 yrs, on ₹193 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 COAL INDIA 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 COAL INDIA 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.