N R AGARWAL INDS LTD DCF Valuation
NRAIL · Forest Materials · Current price ₹501.55
N R AGARWAL INDS LTD intrinsic-value estimate
Our intrinsic-value model estimates N R AGARWAL INDS LTD is worth ₹312 per share, based on 5% ROE fading to 15% over ~10 yrs, on ₹476 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 narrow 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 N R AGARWAL INDS 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 N R AGARWAL INDS 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.