Gujarat Craft Industries Limited manufactures and sells coated woven products in India and internationally. The last earnings update was 147 days ago. More info.
The calculations below outline how an intrinsic value for
Gujarat Craft Industries
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (INR, Millions)||₹32.02||₹34.93||₹38.12||₹41.59||₹45.38|
|Source||Extrapolated @ (9.11%)||Extrapolated @ (9.11%)||Extrapolated @ (9.11%)||Extrapolated @ (9.11%)||Extrapolated @ (9.11%)|
Discounted (@ 16.62%)
Present value of next 5 years cash flows:
Terminal Value = FCF2022 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = ₹45 × (1 + 7%) ÷ (16.62% – 7%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
₹355 = ₹121 + ₹234
Value = Total value / Shares Outstanding (₹355 / 5)Discount to Share Price
Value per share (INR): ₹72.52
Current discount (share price of ₹32.35): 55.39%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 16.62% = 7% + (1.203 * 8%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value (₹158,136,505).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
1.203 = 0.524 (1 + (1- 30%) (185%))
Levered Beta used in calculation = 1.203
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Gujarat Craft Industries has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Mr. Ashok Ratanchand Kumar Chhajer has been Chairman of the Board and Managing Director of Gujarat Craft Industries Ltd. since October 1, 2009 and its Compliance Officer. Mr. Chhajer serves as a Managing Director of Typhoon Financial Services Limited and has been its Executive Director since November 14, 1995. He served as Compliance Officer of Gujarat Craft Industries Ltd. Mr. Chhajer has been a Director of Gujarat Craft Industries Ltd. since October 1, 2004. He serves as Director of APA Finance Ltd.; Indian Agrotech Ltd.; Woodlands Consultancy Services Pvt. Ltd.; Flora Commerce Pvt. Ltd.; Technomod Properties Pvt. Ltd.; Rishabh Business Pvt. Ltd.; Ethnic Apparels Pvt. Ltd.; Worldwide Impex Pvt. Ltd.; Castle Housing Development Pvt. Ltd. and Bosco Chemtex Pvt. Ltd. Mr. Chhajer served as a Director of Gujarat Raffia Industries Ltd. until April 1, 2006. He is a Commerce Graduate.
Average tenure and age of the Gujarat Craft Industries management team in years:
Average tenure and age of the Gujarat Craft Industries board of directors in years:
Gujarat Craft Industries and Betex India are two of the stocks I have identified as undervalued. … Gujarat Craft Industries Limited (BSE:526965) Gujarat Craft Industries Limited manufactures and sells coated woven products in India and internationally. … 539400's stock is currently trading at -52% lower than its actual value of INR565.63, at the market price of INR271, based on my discounted cash flow model.Simply Wall St - – Full article
Gujarat Craft Industries Limited manufactures and sells coated woven products in India and internationally. The company also exports its products to approximately 35 countries. It offers flexible intermediate bulk containers/bulk bags; HDPE flexible woven pipes; vermi beds/vermi compost beds; HDPE/PE tarpaulin sheets and covers; plastic sheeting and woven flexible tarpaulin products; polypropylene (PP)/HDPE woven fabrics; PP bags/packaging bags/PP and HDPE woven sacks; and HDPE geomembranes. Gujarat Craft Industries Limited was founded in 1984 and is headquartered in Gandhinagar, India.
|Name:||Gujarat Craft Industries Limited|
Gujarat Craft Industries Limited
431, Santej – Vadsar Road,
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|BSE||526965||Equity Shares||Mumbai Stock Exchange||IN||INR||03. Oct 2007|
|Area||Date (UTC time)|
|Company Analysis updated:||2018/05/27 09:29|
|End of day share price update:||2018/05/25 00:00|
|Last earnings update:||2017/12/31|
|Last annual earnings update:||2017/03/31|
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.