Kamdhenu Limited (KAMDHENU.NS) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
KAMDHENU.NS
Kamdhenu Limited
KAMDHENU.NS (NSE)

Estimated Value

INR

Market Price INR

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 9.27 Bil. INR
Discounted Terminal Value 4.28 Bil. INR
Sum of Discounted Free Cash Flow 2.24 Bil. INR
Enterprise Value 6.51 Bil. INR
Cash and Equivalents 163.5 Mil. INR
Total Debt 5.68 Mil. INR
Equity Value 8.98 Bil. INR
Shares Outstanding 279 Mil. INR
Estimated Value per Share 32.19 INR
Yield of the U.S. 10 Year Treasury Note 4.04%
Average Cash from Operating Activities Margin 4.98%
Average Capital Expenditure Margin -1.02%

Monetary values in INR

Edit Chart Values 2026-03-31 2027-03-31 2028-03-31 2029-03-31 2030-03-31 2031-03-31 2032-03-31 2033-03-31 2034-03-31 2035-03-31

Monetary values in INR

amounts except #

2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
2031
Mar 31
2032
Mar 31
2033
Mar 31
2034
Mar 31
2035
Mar 31
Revenue 7,454 7,468 7,518 7,605 7,730 7,894 8,099 8,348 8,645 8,994
Revenue Growth Rate -0.286% 0.195% 0.675% 1.16% 1.64% 2.12% 2.6% 3.08% 3.56% 4.04%
Operating Cash Flow 371.3 372 374.5 378.8 385 393.2 403.4 415.8 430.6 448
Operating Cash Flow Margin 4.98% 4.98% 4.98% 4.98% 4.98% 4.98% 4.98% 4.98% 4.98% 4.98%
Capital Expenditure -75.95 -76.1 -76.61 -77.5 -78.77 -80.43 -82.52 -85.07 -88.09 -91.65
Capital Expenditure Margin -1.02% -1.02% -1.02% -1.02% -1.02% -1.02% -1.02% -1.02% -1.02% -1.02%
Free Cash Flow 295.3 295.9 297.9 301.3 306.3 312.7 320.9 330.7 342.5 356.4
Free Cash Flow Margin 3.96% 3.96% 3.96% 3.96% 3.96% 3.96% 3.96% 3.96% 3.96% 3.96%
Compounded Discount Rate 0.937% 9.05% 17.84% 27.32% 37.56% 48.62% 60.6% 73.51% 87.46% 102.5%
Discounted Free Cash Flow 292.6 271.3 252.8 236.7 222.6 210.4 199.8 190.6 182.7 175.9

Monetary values in INR

amounts except #

Average LTM
Feb 15
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
2020
Mar 31
2019
Mar 31
2018
Mar 31
2017
Mar 31
2016
Mar 31
Revenue 8,355 7,597 7,475 7,247 7,321 5,996 6,252 9,238 12,324 11,798 8,249 8,412
Revenue Growth Rate -0.285% 1.63% 3.14% -1.01% 22.1% -4.1% -32.32% -25.04% 4.46% 43.03% -1.94% -13.1%
Cost of Revenue 6,622 5,174 5,225 6,004 6,261 4,460 4,315 7,139 10,660 10,553 6,379 6,678
Gross Profit 1,733 2,423 2,250 1,244 1,060 1,536 1,938 2,099 1,664 1,245 1,869 1,734
Gross Margin 21.84% 31.9% 30.1% 17.16% 14.47% 25.62% 30.99% 22.72% 13.5% 10.55% 22.66% 20.62%
Operating Income 477.6 838.8 701.5 594.2 556.1 499.1 426 395 463.1 363.5 144.8 271
Operating Margin 6.13% 11.04% 9.38% 8.2% 7.6% 8.32% 6.81% 4.28% 3.76% 3.08% 1.75% 3.22%
Net Income 290.7 696.6 608.7 501.3 410.2 267.5 150.8 18.73 224.7 156.7 81.03 81.45
Net Margin 3.82% 9.17% 8.14% 6.92% 5.6% 4.46% 2.41% 0.203% 1.82% 1.33% 0.982% 0.968%
Cash from Operating Activities 367.5 0 688.7 1,021 667.6 436.5 502 -25.52 249.8 206.6 178.3 117
Cash from Operating Activities Margin 4.98% 0% 9.21% 14.09% 9.12% 7.28% 8.03% -0.276% 2.03% 1.75% 2.16% 1.39%
Capital Expenditure -85.14 0 -132.7 -29.04 -53.58 -117.4 -97.36 -147.9 -263.8 -25.83 -20.9 -47.96
Free Cash Flow 274.6 0 556 992.2 614 234.6 404.6 -173.5 -14 180.8 157.4 69.06
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program