Unimech Aerospace and Manufacturing Limited DCF Valuation
UNIMECH · Capital Goods · Current price ₹1,799.6
Unimech Aerospace and Manufacturing Limited cash-flow valuation
Our discounted cash flow (2-stage) values Unimech Aerospace and Manufacturing Limited at ₹11 per share. implied value is <0.2× the price (likely a data error). A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Unimech Aerospace and Manufacturing 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 Unimech Aerospace and Manufacturing Limited. Nothing here is a target price or a forecast of where the share price will go.
The inputs are thin or the models disagree sharply. This is our least reliable kind of estimate, so read the range rather than the single number.
Estimate range ₹685 – ₹837
Why this method for this business
The aerospace and defense sector is capital-intensive and cyclically sensitive, making DCF and EV/EBITDA appropriate. Relative PE is also valid for benchmarking against peers.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
implied value is <0.2× the price (likely a data error)
required inputs missing
- Fair multiple (P/E) was not used as it lacks sector-specific normalization and is less reliable for capital-heavy businesses like aerospace.
What was missing
- Lack of detailed peer data for precise relative PE benchmarking
- Limited forward EPS estimates for DCF modeling
What drives it
14 inputs, grouped by how strong each claim is
- Sector-median P/E
- 42.45×
- Peers used
- 5
- EPS (TTM)
- 14.16 ₹/share
peer-median
peer-median
computed
- Term: quality
- -1.9%
- Term: growth
- +40.0%
- Term: capital_allocation
- -13.0%
- Term: financial_strength
- +4.7%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 51/100 (about average) → neutral
durable ~82% CAGR (ROCE 22% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: effectively debt-free → premium
history: no reliable own-history P/E → not used
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Premium vs sector
- +26.6%
- Fair-multiple confidence
- 47%
- Fair P/E
- 53.73×
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Unimech Aerospace and Manufacturing 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 14 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 Unimech Aerospace and Manufacturing Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.