LTM Limited DCF Valuation
LTM · Information Technology · Current price ₹4,390
LTM Limited cash-flow valuation
Our discounted cash flow (2-stage) values LTM Limited at ₹2,894 per share. Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path. It carries 60% of the weight in our published estimate of ₹4,367. 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 LTM 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 LTM 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 ₹2,894 – ₹6,770
Why this method for this business
The IT services sector is best valued using DCF for its earnings power and relative PE for its sector-specific multiple. EV/EBITDA is excluded due to insufficient data quality.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path
- ev_ebitda: required inputs missing
What was missing
- Missing EV/EBITDA data
- Limited analyst coverage for precise multiple calibration
What drives it
26 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 3,188 ₹cr
- Net debt
- 398.3 ₹cr
- Sector-median P/E
- 23.52×
- Peers used
- 8
- EPS (TTM)
- 176.4 ₹/share
fcf_norm (median ≤5y positive)
total_debt − cash
peer-median
peer-median
computed
- Discount rate (r)
- 13.65%
- Beta
- 0.9
COE (building-block)
bottom-up industry
- Stage-1 start growth
- 20%
- Fade shape
- linear
- Terminal growth (g)
- 5.5%
- Stage-1 years
- 14 y
pat_cagr_5y
lifecycle Growth
macro terminal × quality premium
lifecycle Growth horizon
- Lifecycle stage
- Growth
- Quality premium
- 1.1×
- Term: quality
- +7.5%
- Term: growth
- +40.0%
- Term: capital_allocation
- -2.2%
- Term: financial_strength
- +9.6%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
forecast engine (L20)
moat Wide + capital allocation
quality 85/100 (high, stable returns) → premium (ROCE deteriorating → premium halved)
durable ~24% CAGR (ROCE 38% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: effectively debt-free → 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)
- Path
- FCFE
- Terminal-value fraction
- 0.426
- Premium vs sector
- +63.2%
- Fair-multiple confidence
- 63%
- Fair P/E
- 38.38×
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
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 LTM 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 LTM Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.