The Discounted Cash Flow (DCF) valuation of Bimetal Bearings Ltd (505681.BO) is 445.23 INR. With the latest stock price at 682.65 INR, the upside of Bimetal Bearings Ltd based on DCF is -34.8%.
Based on the latest price of 682.65 INR and our DCF valuation, Bimetal Bearings Ltd (505681.BO) is a sell. Selling 505681.BO stocks now will result in a potential gain of 34.8%.
Range | Selected | |
WACC / Discount Rate | 15.1% - 17.3% | 16.2% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 388.89 - 522.54 | 445.23 |
Upside | -43.0% - -23.5% | -34.8% |
(INR in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 2,391 | 2,525 | 2,693 | 2,820 | 2,971 | 3,159 |
% Growth | 2% | 6% | 7% | 5% | 5% | 6% |
Cost of goods sold | (1,309) | (1,313) | (1,331) | (1,324) | (1,325) | (1,338) |
% of Revenue | 55% | 52% | 49% | 47% | 45% | 42% |
Selling, G&A expenses | (278) | (293) | (313) | (328) | (345) | (367) |
% of Revenue | 12% | 12% | 12% | 12% | 12% | 12% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (686) | (724) | (772) | (809) | (852) | (906) |
% of Revenue | 29% | 29% | 29% | 29% | 29% | 29% |
Tax expense | (6) | (38) | (54) | (70) | (87) | (107) |
Tax rate | 5% | 19% | 19% | 19% | 19% | 19% |
Net profit | 113 | 156 | 223 | 290 | 361 | 441 |
% Margin | 5% | 6% | 8% | 10% | 12% | 14% |