Cosmic CRF Ltd DCF Valuation
COSMICCRF · Industrials · Current price ₹1,284
Cosmic CRF Ltd intrinsic-value estimate
Our intrinsic-value model estimates Cosmic CRF Ltd is worth ₹399 per share, based on 7% ROE fading to 13% over ~3 yrs, on ₹427 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 Cosmic CRF 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 Cosmic CRF 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.