GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Emami Realty Ltd (NSE:EMAMIREAL) » Definitions » Intrinsic Value: Projected FCF

Emami Realty (NSE:EMAMIREAL) Intrinsic Value: Projected FCF : ₹16.65 (As of Jun. 23, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Emami Realty Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-23), Emami Realty's Intrinsic Value: Projected FCF is ₹16.65. The stock price of Emami Realty is ₹118.30. Therefore, Emami Realty's Price-to-Intrinsic-Value-Projected-FCF of today is 7.1.

The historical rank and industry rank for Emami Realty's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:EMAMIREAL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 2.58   Max: 7.11
Current: 7.11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Emami Realty was 7.11. The lowest was 0.23. And the median was 2.58.

NSE:EMAMIREAL's Price-to-Projected-FCF is ranked worse than
95.84% of 1274 companies
in the Real Estate industry
Industry Median: 0.64 vs NSE:EMAMIREAL: 7.11

Emami Realty Intrinsic Value: Projected FCF Historical Data

The historical data trend for Emami Realty's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Emami Realty Intrinsic Value: Projected FCF Chart

Emami Realty Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -75.59 23.41 -43.79 26.95 16.65

Emami Realty Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 26.95 - - - 16.65

Competitive Comparison of Emami Realty's Intrinsic Value: Projected FCF

For the Real Estate - Development subindustry, Emami Realty's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Emami Realty's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Emami Realty's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Emami Realty's Price-to-Projected-FCF falls into.


;
;

Emami Realty Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Emami Realty's Free Cash Flow(6 year avg) = ₹278.54.

Emami Realty's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*278.53514285714+-1617.2/0.8)/37.842
=16.65

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Emami Realty  (NSE:EMAMIREAL) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Emami Realty's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=118.30/16.654840965919
=7.10

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Emami Realty Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Emami Realty's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Emami Realty Business Description

Traded in Other Exchanges
Address
1858/1, Rajdanga Main Road, Acropolis, 13th Floor, Kasba, Kolkata, WB, IND, 700107
Emami Realty Ltd is a real estate development company. It undertakes real estate projects in the residential, commercial, and retail sectors. Geographically, it operates only in India. Some of its projects include Emami City, Emami Tejomaya, Emami Aerocity, Emami Nature, Emami Aastha, and others. The company generates revenue from the sale of trade goods and from the sale of plots and flats. The majority of the revenue is generated from the sale of plots and flats.

Emami Realty Headlines

No Headlines