JSW Infrastructure Ltd
NSE:JSWINFRA

Watchlist Manager
JSW Infrastructure Ltd Logo
JSW Infrastructure Ltd
NSE:JSWINFRA
Watchlist
Price: 314.5 INR 1.88%
Market Cap: 651.5B INR
Have any thoughts about
JSW Infrastructure Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one JSWINFRA stock is 121.26 INR. Compared to the current market price of 314.5 INR, the stock is Overvalued by 61%.

JSWINFRA DCF Value
Base Case
121.26 INR
Overvaluation 61%
DCF Value
Price
Worst Case
Base Case
Best Case
121.26
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 121.26 INR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 85.9B INR. The present value of the terminal value is 172.9B INR. The total present value equals 258.8B INR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 258.8B INR
+ Cash & Equivalents 6.3B INR
+ Investments 34.8B INR
Firm Value 299.8B INR
- Debt 46.6B INR
- Minority Interest 2B INR
Equity Value 251.2B INR
/ Shares Outstanding 2.1B
JSWINFRA DCF Value 121.26 INR
Overvalued by 61%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
46.3B 89.2B
Operating Income
19.6B 35.6B
FCFF
18.3B 28.5B

See Also

Discover More

What is the DCF value of one JSWINFRA stock?

Estimated DCF Value of one JSWINFRA stock is 121.26 INR. Compared to the current market price of 314.5 INR, the stock is Overvalued by 61%.

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. Utilizing the DCF operating model, JSW Infrastructure Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 258.8B INR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 121.26 INR per share.

Back to Top
//