JSW Infrastructure Limited DCF Valuation
JSWINFRA · Services · Current price ₹341
JSW Infrastructure Limited cash-flow valuation
Our residual income (excess return on book) values JSW Infrastructure Limited at ₹95 per share. Book value plus the present value of returns earned above the 10.6% cost of equity. It carries 60% of the weight in our published estimate of ₹95. A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with JSW Infrastructure 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 Infrastructure Limited. Nothing here is a target price or a forecast of where the share price will go.
The inputs are thin or the models disagree sharply. This is our least reliable kind of estimate, so read the range rather than the single number.
Estimate range ₹86 – ₹105
Why this method for this business
Residual income and relative PE are most appropriate for a port services business with durable cash flows and a clear equity valuation framework.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Book value plus the present value of returns earned above the 10.6% cost of equity
required inputs missing
- dcf: Not suitable for a capital-light, asset-light business with stable cash flows
- residual_income: Already used as primary model
What was missing
- Lack of forward EPS estimates
- Limited analyst coverage for relative PE
What drives it
5 inputs, grouped by how strong each claim is
- ROE (normalized)
- 17.2%
- Book value / share
- 51.8 ₹
computed
reported
- Cost of equity
- 10.6%
building-block
- Moat
- Narrow
- Excess-return horizon
- 10 yrs
computed
computed
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for JSW Infrastructure 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 Infrastructure Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.