DHP India Ltd DCF Valuation

DHPIND · Energy · Current price ₹522

Full stock page
DocStoX fair value
₹2,081
low confidence
Intrinsic-value estimate
₹1,516
28% ROE fading to 13% over ~10 yrs, on ₹789 book
Current price
₹522
Economic moat
Narrow
High uncertainty
5Y profit growth
-13.7%
Model it yourself — DCF Calculator
Opens pre-filled with DHP India Ltd's latest numbers.

DHP India Ltd intrinsic-value estimate

Our intrinsic-value model estimates DHP India Ltd is worth ₹1,516 per share, based on 28% ROE fading to 13% over ~10 yrs, on ₹789 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 DHP 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 DHP 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.