Loading...

Larsen & Toubro Ltd (NSE:LT)

1 871.55 INR +52.25 INR ( +2.87% )
Watchlist Manager
Larsen & Toubro Ltd Logo
Larsen & Toubro Ltd
NSE:LT
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 LT stock is 1 442.4 INR. Compared to the current market price of 1 871.55 INR, the stock is Overvalued by 23%.

LT DCF Value
Base Case
1 442.4 INR
Overvaluation 23%
DCF Value
Price
Worst Case
Base Case
Best Case
1 442.4
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 1 442.4 INR
Larsen & Toubro Ltd Competitors:
DCF Valuation
1768
Sonec Corp
002140
East China Engineering Science and Technology Co Ltd
1961
Sanki Engineering Co Ltd
ENGINERSIN
Engineers India Ltd
566
SHS Holdings Ltd
002307
Xinjiang Beixin Road & Bridge Group Co Ltd
1799
Daiichi Kensetsu Corp
0EVB
Airtificial Intelligence Structures

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 Larsen & Toubro Ltd.
Model Settings
Discount Rate
10.4%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
10.4%
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 2.4T INR
+ Cash & Equivalents 190B INR
+ Investments 496B INR
Firm Value 3.1T INR
- Debt 937B INR
- Minority Interest 130B INR
Equity Value 2T INR
/ Shares Outstanding 1.4B
LT DCF Value 1 442.4 INR
Overvalued by 23%

To view the process of calculating the Present Value of Larsen & Toubro 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
1.9T 3T
Operating Income
196B 332B
FCFF
169B 272B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

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

Estimated DCF Value of one LT stock is 1 442.4 INR. Compared to the current market price of 1 871.55 INR, the stock is Overvalued by 23%.

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 Larsen & Toubro Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.4T 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 1 442.4 INR per one LT share.