Polyplex Corporation Limited DCF Valuation
POLYPLEX · Capital Goods · Current price ₹1,004
Polyplex Corporation Limited cash-flow valuation
Our discounted cash flow (2-stage) values Polyplex Corporation Limited at ₹349 per share. Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path. It carries 70% of the weight in our published estimate of ₹349. 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 Polyplex Corporation 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 Polyplex Corporation 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 ₹314 – ₹384
Why this method for this business
The DCF model is appropriate for a capital-intensive business like POLYPLEX, which has significant fixed assets and requires capital investment. The EV/EBITDA model complements this by providing a market-based valuation that accounts for the company's earnings power and capital structure.
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
required inputs missing
- Relative PE is not used due to insufficient data and the lack of a clear sector benchmark for comparison.
- FCF-based models are not used due to the lack of forward estimates and the complexity of cash flow forecasting for a capital goods business.
What was missing
- Forward estimates are not available to support a more dynamic DCF model
- Sector-specific EBITDA margins and P/E multiples are not well-defined for this business
What drives it
12 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 110 ₹cr
- Net debt
- 935 ₹cr
fcf_norm (median ≤5y positive)
gross debt (cash n/a)
- Discount rate (r)
- 15.53%
- Beta
- 1.15
COE (building-block)
bottom-up industry
- Stage-1 start growth
- 4.94%
- Fade shape
- linear
- Terminal growth (g)
- 4.94%
- Stage-1 years
- 8 y
pat_cagr_5y
lifecycle Mature
macro terminal × quality premium
lifecycle Mature horizon
- Lifecycle stage
- Mature
- Quality premium
- 0.989×
forecast engine (L20)
moat None + capital allocation
- Path
- FCFE
- Terminal-value fraction
- 0.464
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Polyplex Corporation 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 15 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 Polyplex Corporation Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.