Loading...

Conart Engineers Ltd (BSE:522231)

38.9 INR +0.85 INR ( +2.23% )
Watchlist Manager
Conart Engineers Ltd Logo
Conart Engineers Ltd
BSE:522231
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 5, 2022.

Estimated DCF Value of one 522231 stock is 44.94 INR. Compared to the current market price of 38.9 INR, the stock is Undervalued by 13%.

DCF Value
Base Case
44.94 INR
Undervaluation 13%
DCF Value
Price
Worst Case
Base Case
Best Case
44.94
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 44.94 INR
Conart Engineers Ltd Competitors:
DCF Valuation
601700
Changshu Fengfan Power Equipment Co Ltd
1799
Daiichi Kensetsu Corp
PWR
Quanta Services Inc
AXISCADES
Axiscades Technologies Ltd
003013
Guangzhou Metro Design & Research Institute Co Ltd
1716
Dai-Ichi Cutter Kogyo KK
F9D
Boustead Singapore Ltd
NVEE
NV5 Global Inc

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 Oct 5, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Conart Engineers Ltd.
Model Settings
Discount Rate
11.76%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
11.76%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device for better experience.

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 55.7M INR
+ Cash & Equivalents 5.7M INR
+ Investments 79.6M INR
Firm Value 141M INR
Equity Value 141M INR
/ Shares Outstanding 3.1M
522231 DCF Value 44.94 INR
Undervalued by 13%

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

Revenue
413M 539M
Operating Income
17.4M 25.8M
FCFF
3.8M 7.5M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

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

Estimated DCF Value of one 522231 stock is 44.94 INR. Compared to the current market price of 38.9 INR, the stock is Undervalued by 13%.

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 (55.7M 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 44.94 INR per one 522231 share.