RAILTEL CORP OF IND LTD DCF Valuation

RAILTEL · Telecommunication · Current price ₹277.45

Full stock page
DocStoX fair value
₹123
low confidence
Intrinsic-value estimate
₹74
15% ROE fading to 12% over ~3 yrs, on ₹71 book
Current price
₹277
Economic moat
None
Medium uncertainty
5Y profit growth
+19.9%
Model it yourself — DCF Calculator
Opens pre-filled with RAILTEL CORP OF IND LTD's latest numbers.

RAILTEL CORP OF IND LTD intrinsic-value estimate

Our intrinsic-value model estimates RAILTEL CORP OF IND LTD is worth ₹74 per share, based on 15% ROE fading to 12% over ~3 yrs, on ₹71 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 none 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 RAILTEL CORP OF IND 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 RAILTEL CORP OF IND 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.