HMA AGRO INDUSTRIES LTD DCF Valuation

HMAAGRO · Fast Moving Consumer Goods · Current price ₹20.97

Full stock page
DocStoX fair value
₹67
low confidence
Intrinsic-value estimate
₹32
19% ROE fading to 13% over ~20 yrs, on ₹19 book
Current price
₹21
Economic moat
Wide
Medium uncertainty
5Y profit growth
+18.0%
Model it yourself — DCF Calculator
Opens pre-filled with HMA AGRO INDUSTRIES LTD's latest numbers.

HMA AGRO INDUSTRIES LTD intrinsic-value estimate

Our intrinsic-value model estimates HMA AGRO INDUSTRIES LTD is worth ₹32 per share, based on 19% ROE fading to 13% over ~20 yrs, on ₹19 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 wide 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 HMA AGRO INDUSTRIES 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 HMA AGRO INDUSTRIES 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.