First Time Loading...

Conart Engineers Ltd

Watchlist Manager
Conart Engineers Ltd Logo
Conart Engineers Ltd
Price: 45.55 INR +0.44% Market Closed
Updated: Sep 26, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 26, 2023.

Estimated DCF Value of one 522231 stock is 58.77 INR. Compared to the current market price of 45.55 INR, the stock is Undervalued by 22%.

DCF Value
Base Case
58.77 INR
Undervaluation 22%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 58.77 INR
Conart Engineers Ltd Competitors:
DCF Valuation
Gain Plus Holdings Ltd
Candeal Co Ltd
Pre-Built PCL
Kung Sing Engineering Corp
Larsen & Toubro Ltd
Ilsung Construction Co Ltd
J Kumar Infraprojects Ltd
Man Industries India Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 26, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Conart Engineers Ltd.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 73.6m INR
+ Cash & Equivalents 27.7m INR
+ Investments 83.5m INR
Firm Value 185m INR
- Debt 361k INR
Equity Value 185m INR
/ Shares Outstanding 3.1m
522231 DCF Value 58.77 INR
Undervalued by 22%

To view the process of calculating the Present Value of Conart Engineers Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

410m 480m
Operating Income
17.8m 22.9m
5.7m 8.5m

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one 522231 stock?

Estimated DCF Value of one 522231 stock is 58.77 INR. Compared to the current market price of 45.55 INR, the stock is Undervalued by 22%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Conart Engineers Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (73.6m INR).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 58.77 INR per one 522231 share.