JSW Dulux Limited DCF Valuation
JSWDULUX · Consumer Durables · Current price ₹3,057.7
JSW Dulux Limited cash-flow valuation
Our engine did not use a discounted-cash-flow model for JSW Dulux 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 ₹13,000.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with JSW Dulux 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 JSW Dulux 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 ₹11,700 – ₹14,301
Why this method for this business
The business is asset-light and has a durable moat, making PEG and relative PE the most relevant models. DCF is not suitable due to the lack of clear cash flow patterns and the high volatility of earnings.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
implied value is >5× the price (likely a data error)
- dcf: Not suitable for an asset-light business with erratic earnings growth
- relative_pe: Used but weighted less due to potential data quality issues
What was missing
- Lack of detailed information on the company's capital structure and debt levels
- Limited data on the company's R&D investments and innovation pipeline
What drives it
3 inputs, grouped by how strong each claim is
- Earnings growth
- 66.6% CAGR
- EPS (TTM)
- 433.35 ₹/share
computed
computed
- Growth-implied P/E
- 30×
min(growth, 30)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for JSW Dulux 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 14 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 JSW Dulux Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.