V-Mart Retail Limited DCF Valuation
VMART · Consumer Services · Current price ₹791.25
V-Mart Retail Limited cash-flow valuation
Our discounted cash flow (2-stage) values V-Mart Retail Limited at ₹223 per share. Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFF path. It carries 70% of the weight in our published estimate of ₹593. 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 V-Mart Retail 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 V-Mart Retail 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 ₹296 – ₹963
Why this method for this business
The business is asset-light and consumer-facing, making DCF and relative PE the most relevant models. DCF captures intrinsic value, while relative PE benchmarks against peers.
The models behind the number
These methods disagree materially, so the estimate is their plain midpoint rather than a weighted blend. The disagreement is itself the finding.
Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFF path
- peg: missing growth data
- discounted cash flow (2-stage): already used in baseline
What was missing
- Missing historical P/E data for own normalization
- Limited analyst coverage for precise growth assumptions
What drives it
26 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 225 ₹cr
- Net debt
- 957.6 ₹cr
- Sector-median P/E
- 51.29×
- Peers used
- 3
- EPS (TTM)
- 17.31 ₹/share
fcf_norm (median ≤5y positive)
gross debt (cash n/a)
peer-median
peer-median
computed
- Discount rate (r)
- 14.33%
- Beta
- 1.15
WACC (computed)
bottom-up industry
- Stage-1 start growth
- 4.95%
- Fade shape
- linear
- Terminal growth (g)
- 4.95%
- Stage-1 years
- 10 y
pat_cagr_3y
lifecycle Growth
macro terminal × quality premium
lifecycle Growth horizon
- Lifecycle stage
- Growth
- Quality premium
- 0.989×
- Term: quality
- -10.8%
- Term: growth
- +25.3%
- Term: capital_allocation
- -5.7%
- Term: financial_strength
- +1.7%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
forecast engine (L20)
moat None + capital allocation
quality 33/100 (weak/erratic returns) → discount
durable ~14% CAGR (ROCE 13% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: moderate leverage (D/E 1.0) → neutral
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)
- Path
- FCFF
- Terminal-value fraction
- 0.425
- Premium vs sector
- +8.5%
- Fair-multiple confidence
- 43%
- Fair P/E
- 55.63×
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
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 V-Mart Retail 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 V-Mart Retail Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.