SPML INFRA LIMITED DCF Valuation
SPMLINFRA · Construction · Current price ₹179.85
SPML INFRA LIMITED intrinsic-value estimate
Our intrinsic-value model estimates SPML INFRA LIMITED is worth ₹114 per share, based on 9% ROE fading to 13% over ~3 yrs, on ₹120 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 SPML INFRA LIMITED'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 SPML INFRA LIMITED
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.