MAZAGON DOCK SHIPBUIL LTD DCF Valuation
MAZDOCK · Capital Goods · Current price ₹2,476
MAZAGON DOCK SHIPBUIL LTD intrinsic-value estimate
Our intrinsic-value model estimates MAZAGON DOCK SHIPBUIL LTD is worth ₹793 per share, based on 29% ROE fading to 12% over ~20 yrs, on ₹242 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 wide 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 MAZAGON DOCK SHIPBUIL 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 MAZAGON DOCK SHIPBUIL 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.