Samor Reality Ltd DCF Valuation
SAMOR · Consumer Discretionary · Current price ₹92
Samor Reality Ltd intrinsic-value estimate
Our intrinsic-value model estimates Samor Reality Ltd is worth ₹24 per share, based on 1% ROE fading to 14% over ~3 yrs, on ₹28 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 Samor Reality 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 Samor Reality 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.