INDRAPRASTHA GAS LTD DCF Valuation

IGL · Oil, Gas & Consumable Fuels · Current price ₹149.63

Full stock page
DocStoX fair value
₹128
low confidence
Intrinsic-value estimate
₹87
14% ROE fading to 13% over ~10 yrs, on ₹82 book
Current price
₹150
Economic moat
Narrow
High uncertainty
5Y profit growth
+5.7%
Model it yourself — DCF Calculator
Opens pre-filled with INDRAPRASTHA GAS LTD's latest numbers.

INDRAPRASTHA GAS LTD intrinsic-value estimate

Our intrinsic-value model estimates INDRAPRASTHA GAS LTD is worth ₹87 per share, based on 14% ROE fading to 13% over ~10 yrs, on ₹82 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 INDRAPRASTHA GAS 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 INDRAPRASTHA GAS 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.