SWARAJ SUITING LIMITED DCF Valuation
SWARAJ · Textiles · Current price ₹359
SWARAJ SUITING LIMITED intrinsic-value estimate
Our intrinsic-value model estimates SWARAJ SUITING LIMITED is worth ₹192 per share, based on 22% ROE fading to 13% over ~10 yrs, on ₹129 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 narrow 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 SWARAJ SUITING 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 SWARAJ SUITING 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.