Raymond Realty Limited DCF Valuation
RAYMONDREL · Realty · Current price ₹658.25
Raymond Realty Limited cash-flow valuation
Our engine did not use a discounted-cash-flow model for Raymond Realty Limited. It routes each business to the methods that suit it, and a DCF is a poor lens where cash-flow forecasts are fragile or the business is capital-structure driven. The methods it did use, and why, are set out below. Our published estimate is ₹1,037.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Raymond Realty 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 Raymond Realty 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 ₹622 – ₹1,219
Why this method for this business
The legacy residual income model is appropriate for a real estate developer with a book-value base and a focus on sustainable returns, despite the sector's cyclical nature.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Book-value residual income with per-category routing (legacy engine)
- DCF is not suitable due to the lack of forward estimates and the volatile nature of real estate development cash flows.
- P/E or P/B multiples are not reliable due to the sector's cyclicality and the company's recent financial instability.
What was missing
- Lack of forward estimates
- Limited historical data on EBITDA margins and ROE
- Insufficient data on long-term growth prospects
What drives it
3 inputs, grouped by how strong each claim is
- Cost of equity
- 13.5%
building-block
- Moat
- Narrow
- Uncertainty
- Very High
computed
computed
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Raymond Realty 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 Raymond Realty Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.