Equity Valuation — Eureka Forbes Limited (NSE: EUREKAFORB)
Conducted a comprehensive equity valuation of Eureka Forbes Limited (NSE: EUREKAFORB), a leading consumer durables company, using four methodologies to arrive at a Football Field valuation summary. Methodologies used: 1. DCF Analysis — Built a 5-year forecast model (FY26–FY30) with Bull/Base/Bear scenarios. Derived WACC of 13.06% using CAPM and peer beta analysis across 6 comparable companies. Base case intrinsic value: ₹218/share 2. Comparable Company Analysis — Benchmarked against 6 peers (Havells, Crompton Greaves, Whirlpool India) using EV/Revenue, EV/EBITDA, and P/E multiples. Implied range: ₹405–465 3. 52-Week Range Analysis — Assessed historical trading range (₹403–668) to gauge market sentiment 4. Analyst Consensus — Incorporated sell-side targets (₹586–750) to compare intrinsic vs. market view Conclusion: Stock trading at ₹448 — fairly valued on comps but ~51% overvalued on DCF basis. Recommendation: HOLD / Speculative Buy, contingent on revenue acceleration and margin expansion. Tools: Microsoft Excel | Financial Statement Analysis (FY2022–FY2025)