Divgi Torqtransfer Systems Limited DCF Valuation
DIVGIITTS · Automobile and Auto Components · Current price ₹985.6
Divgi Torqtransfer Systems Limited cash-flow valuation
Our engine did not use a discounted-cash-flow model for Divgi Torqtransfer Systems Limited. It routes each business to the methods that suit it, and a DCF is a poor lens where cash-flow forecasts are fragile or the business is capital-structure driven. The methods it did use, and why, are set out below. Our published estimate is ₹702.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Divgi Torqtransfer Systems Limited's reported free cash flow, net debt and share count, so you can set your own growth and discount rate.
How we got this fair value
Every number below is part of the same estimate for Divgi Torqtransfer Systems Limited. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹632 – ₹772
Why this method for this business
Normalized earnings and relative PE are the most relevant for an auto component business with cyclical earnings and a narrow moat. EV/EBITDA is excluded due to missing inputs and the sector's cyclical nature.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
implied value is <0.2× the price (likely a data error)
- ev_ebitda: missing inputs and not suitable for a cyclical business
- fair multiple (P/E): already included in relative PE
What was missing
- Missing forward EBITDA estimates
- Limited analyst coverage
- No sector-specific discount rate data
What drives it
15 inputs, grouped by how strong each claim is
- Sector-median P/E
- 28.91×
- Peers used
- 45
- EPS (TTM)
- 20.68 ₹/share
- Own-history median P/E
- 47.85×
peer-median
peer-median
computed
reconstructed (one feature, dampened — not a cap)
- Term: quality
- -3.4%
- Term: growth
- +3.7%
- Term: capital_allocation
- -9.4%
- Term: financial_strength
- +6.8%
- Term: history
- +19.7%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 48/100 (weak/erratic returns) → discount
durable ~9% CAGR (ROCE 16% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: effectively debt-free → premium
history: market paid +65% vs sector, dampened ×0.3 (one feature, not the anchor)
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Premium vs sector
- +17.4%
- Fair-multiple confidence
- 77%
- Fair P/E
- 33.93×
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Divgi Torqtransfer Systems Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 15 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Divgi Torqtransfer Systems Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.