Kamdhenu Limited (KAMDHENU.NS) Simple Excess Return 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 Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

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

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.

Return On Equity

Return on Equity

Return On Equity (ROE) is used to estimate the Earnings Per Share (EPS) expressed as a percentage of Book Value.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow in perpetuity. 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.

Results

Estimated Value 15.44 INR
Book value of equity invested 13.05 INR
Next year's estimated book value 11.77 INR
Present value of future excess returns 2.39 INR
Excess Return per share 0.247 INR
Cost of Equity (the discount rate) 12.83%
Average historical Return on Equity 14.98%
Average historical Payout Ratio 5.3%
Payout Ratio used 83.31%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.04%

Historical and Forecasted Data

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
Beginning Book Value 8.81 11.49 11.49 11.77 12.07 12.37 12.68
Ending Book Value 11.49 13.05 11.77 12.07 12.37 12.68 13.0
EPS 2.21 2.5 1.72 1.76 1.81 1.85 1.9
Return on Equity 25.64% 22.02% 14.98% 14.98% 14.98% 14.98% 14.98%
Dividend per Share 0.25 0.25 1.43 1.47 1.51 1.54 1.58
Retained Earnings 1.96 2.25 0.287 0.294 0.302 0.309 0.317
Equity Cost per Share 1.13 1.47 1.47 1.51 1.55 1.59 1.63
Cost of Equity 12.83% 12.83% 12.83% 12.83% 12.83% 12.83% 12.83%
Excess Return 1.08 1.03 0.247 0.253 0.259 0.266 0.273

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
Total 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%
Dividends Paid to Common Shareholders 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
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
Book Value 49.19 13.05 11.49 8.81 61.87 81.08 72.46 68.1 68.61 61.37 49.07 45.15
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