The Discounted Cash Flow (DCF) valuation of Baroda Rayon Corporation Ltd (500270.BO) is 121.38 INR. With the latest stock price at 157.90 INR, the upside of Baroda Rayon Corporation Ltd based on DCF is -23.1%.

Is 500270.BO a buy or a sell?

Based on the latest price of 157.90 INR and our DCF valuation, Baroda Rayon Corporation Ltd (500270.BO) is a sell. Selling 500270.BO stocks now will result in a potential gain of 23.1%.

	Range	Selected
WACC / Discount Rate	8.8% - 12.2%	10.5%
Long-term Growth Rate	2.5% - 4.5%	3.5%
Fair Price	77.86 - 220.15	121.38
Upside	-50.7% - 39.4%	-23.1%

157.90 INR

Stock Price

121.38 INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

500270.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	996	1,050	1,127	1,150	1,195	1,219
% Growth	30%	5%	7%	2%	4%	2%

Cost of goods sold	(695)	(733)	(787)	(803)	(834)	(851)
% of Revenue	70%	70%	70%	70%	70%	70%

Selling, G&A expenses	(9)	(10)	(11)	(11)	(11)	(11)
% of Revenue	1%	1%	1%	1%	1%	1%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	112	118	127	129	135	137
% of Revenue	11%	11%	11%	11%	11%	11%

Tax expense	0	(128)	(137)	(140)	(145)	(148)
Tax rate	0%	30%	30%	30%	30%	30%

Net profit	404	298	320	326	339	346
% Margin	41%	28%	28%	28%	28%	28%