Kamdhenu Limited (KAMDHENU.NS) Simple Dividend Discount Model - 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.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

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

Historical Years

Historical Years

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

Forecast Years

Forecast Years

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

Results

LTM Dividend 0.25 INR
Average Dividend Growth Rate 16.6%
Next Year's Expected Dividend 0.255 INR
Cost of Equity 12.83%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in INR

Monetary values in INR

amounts except #

2025
Mar 31
LTM
Feb 15
2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
Dividend per Share 0.25 0.25 0.255 0.262 0.269 0.275 0.282
Dividend Growth Rate 25% 0% 1.87% 2.94% 2.51% 2.5% 2.5%

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
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
Equity 2,021 3,641 3,163 2,374 1,667 2,181 1,948 1,807 1,811 1,436 1,149 1,057
Return on Equity 14.98% 22.02% 25.64% 30.08% 18.81% 13.74% 8.34% 1.03% 15.65% 13.63% 7.67% 8.19%
Common Dividends 19.2 69.76 68.85 53.87 4.04 2.69 2.15 1.33 2.64 2.34 1.87 1.64
Payout Ratio 5.3% 10% 11.31% 10.75% 9.87% 1% 1.43% 7.04% 1.11% 1.49% 2.31% 2.01%
Shares Outstanding 93.43 279 275.4 269.4 26.94 26.9 26.88 26.53 26.4 23.4 23.42 23.41
Reference Market Price 16.58 21.74 29.1 51.61 31.32 11.71 7.28 2.32 8.4 12.16 4.43 2.3
EPS 4.27 2.5 2.21 1.86 1.52 9.95 5.61 0.71 8.98 6.7 3.46 3.48
Dividend per Share 0.13 0.25 0.25 0.2 0.15 0.1 0.08 0.05 0.1 0.1 0.08 0.07
Dividend Growth Rate 16.6% 0% 25% 33.33% 50% 25% 60% -50% 0% 25% 14.29% 0%
Dividend Yield 1.26% 1.15% 0.859% 0.388% 0.479% 0.854% 1.1% 2.15% 1.19% 0.822% 1.81% 3.04%
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