KRN Heat Exchanger and Refrigeration Limited DCF Valuation
KRN · Capital Goods · Current price ₹1,158
KRN Heat Exchanger and Refrigeration Limited cash-flow valuation
Our discounted cash flow (2-stage) values KRN Heat Exchanger and Refrigeration Limited at ₹51 per share. implied value is <0.2× the price (likely a data error). 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 KRN Heat Exchanger and Refrigeration 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 KRN Heat Exchanger and Refrigeration 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 ₹575 – ₹702
Why this method for this business
KRN operates in the capital goods sector, which is capital-intensive and requires a DCF analysis to account for its asset base. EV/EBITDA is also relevant for its capital-heavy nature, while a relative P/E is useful for comparing with peers in the industrials sector.
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)
required inputs missing
- Fair multiple (P/E) was not used as the deterministic baseline already applied it, but we refine it with more precise normalization and assumptions.
What was missing
- Lack of historical P/E data for precise normalization
- Limited analyst coverage for EV/EBITDA comparison
What drives it
14 inputs, grouped by how strong each claim is
- Sector-median P/E
- 30.72×
- Peers used
- 6
- EPS (TTM)
- 15.34 ₹/share
peer-median
peer-median
computed
- Term: quality
- +1.7%
- Term: growth
- +40.0%
- Term: capital_allocation
- -10.5%
- Term: financial_strength
- +5.1%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 62/100 (high, stable returns) → premium (ROCE deteriorating → premium halved)
durable ~42% CAGR (ROCE 42% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: low leverage (D/E 0.2) → mild premium
history: no reliable own-history P/E → not used
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
- +35.5%
- Fair-multiple confidence
- 51%
- Fair P/E
- 41.62×
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 KRN Heat Exchanger and Refrigeration 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 KRN Heat Exchanger and Refrigeration Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.