PSP Projects Limited DCF Valuation
PSPPROJECT · Construction · Current price ₹771.35
PSP Projects Limited cash-flow valuation
Our discounted cash flow (2-stage) values PSP Projects Limited at ₹243 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 ₹273. 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 PSP Projects 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 PSP Projects 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 ₹243 – ₹315
Why this method for this business
The DCF model is appropriate for a capital-intensive construction company with a clear cash flow generation potential, while the relative PE model captures market sentiment and peer valuation dynamics.
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 is not suitable for a capital-intensive business where EBITDA is not a reliable proxy for cash flow generation
What was missing
- Lack of detailed project pipeline data
- Limited analyst coverage for small-cap construction firms
What drives it
27 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 87 ₹cr
- Net debt
- 69.8 ₹cr
- Sector-median P/E
- 19.04×
- Peers used
- 33
- EPS (TTM)
- 18.53 ₹/share
- Own-history median P/E
- 20.14×
fcf_norm (median ≤5y positive)
total_debt − cash
peer-median
peer-median
computed
reconstructed (one feature, dampened — not a cap)
- Discount rate (r)
- 14.4%
- Beta
- 1
COE (building-block)
bottom-up industry
- Stage-1 start growth
- 4.86%
- Fade shape
- linear
- Terminal growth (g)
- 4.86%
- Stage-1 years
- 8 y
pat_cagr_5y
lifecycle Mature
macro terminal × quality premium
lifecycle Mature horizon
- Lifecycle stage
- Mature
- Quality premium
- 0.972×
- Term: quality
- -2.9%
- Term: growth
- -3.3%
- Term: capital_allocation
- -11.2%
- Term: financial_strength
- +4.0%
- Term: history
- +1.7%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
forecast engine (L20)
moat None + capital allocation
quality 49/100 (weak/erratic returns) → discount
weak ~7% CAGR (ROCE 35% > hurdle) → discount
capital allocation: falling ROCE / weak cash generation → discount
financial strength: low leverage (D/E 0.3) → mild premium
history: market paid +6% vs sector, dampened ×0.3 (one feature, not the anchor)
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
- 0.498
- Premium vs sector
- -10.8%
- Fair-multiple confidence
- 77%
- Fair P/E
- 16.99×
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 PSP Projects 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 PSP Projects Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.