GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Sarthak Metals Ltd (NSE:SMLT) » Definitions » Intrinsic Value: Projected FCF

Sarthak Metals (NSE:SMLT) Intrinsic Value: Projected FCF : ₹109.00 (As of Jun. 18, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Sarthak Metals 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 (2025-06-18), Sarthak Metals's Intrinsic Value: Projected FCF is ₹109.00. The stock price of Sarthak Metals is ₹121.16. Therefore, Sarthak Metals's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

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

NSE:SMLT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.36   Med: 1.16   Max: 2.08
Current: 1.11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sarthak Metals was 2.08. The lowest was 0.36. And the median was 1.16.

NSE:SMLT's Price-to-Projected-FCF is ranked better than
61.1% of 1977 companies
in the Industrial Products industry
Industry Median: 1.58 vs NSE:SMLT: 1.11

Sarthak Metals Intrinsic Value: Projected FCF Historical Data

The historical data trend for Sarthak Metals'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.

Sarthak Metals Intrinsic Value: Projected FCF Chart

Sarthak Metals 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 - 77.41 - 106.94 108.21

Sarthak Metals Quarterly Data
Mar20 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 106.94 103.71 109.06 108.80 108.21

Competitive Comparison of Sarthak Metals's Intrinsic Value: Projected FCF

For the Metal Fabrication subindustry, Sarthak Metals'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.


Sarthak Metals's Price-to-Projected-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sarthak Metals's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Sarthak Metals 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 Sarthak Metals's Free Cash Flow(6 year avg) = ₹55.61.

Sarthak Metals'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*55.60608+1202.126*0.8)/13.690
=108.92

* 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.


Sarthak Metals  (NSE:SMLT) 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.

Sarthak Metals's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=121.16/108.91820543998
=1.11

* 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.


Sarthak Metals Intrinsic Value: Projected FCF Related Terms

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


Sarthak Metals Business Description

Traded in Other Exchanges
Address
B.B.C. Colony, G.E. Road, Near Bhilai ITI, Khursipar, Bhilai, CT, IND, 490011
Sarthak Metals Ltd focuses on precision metallurgy, enhancing steel manufacturing processes, and providing industrial welding consumables. The company is engaged in the manufacturing and selling of a wide variety of cored wires, ferroalloys, and aluminum flipping coils, providing products and solutions that are targeted to attaining precision in metallurgy and fine-tuning of steel manufacturing. The company generates the majority of its revenue from the sale of products within India.

Sarthak Metals Headlines

No Headlines