505681.BO
Bimetal Bearings Ltd
Price:  
682.65 
INR
Volume:  
8,375
India | Machinery

505681.BO DCF Valuation - Growth Exit 5Y

-34.8 %
Upside

What is the DCF valuation of 505681.BO?

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%.

Is 505681.BO a buy or a sell?

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 Rate15.1% - 17.3%16.2%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price388.89 - 522.54445.23
Upside-43.0% - -23.5%-34.8%
682.65 INR
Stock Price
445.23 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

505681.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue2,3912,5252,6932,8202,9713,159
% Growth
2%6%7%5%5%6%
Cost of goods sold(1,309)(1,313)(1,331)(1,324)(1,325)(1,338)
% of Revenue55%52%49%47%45%42%
Selling, G&A expenses(278)(293)(313)(328)(345)(367)
% of Revenue12%12%12%12%12%12%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(686)(724)(772)(809)(852)(906)
% of Revenue29%29%29%29%29%29%
Tax expense(6)(38)(54)(70)(87)(107)
Tax rate5%19%19%19%19%19%
Net profit113156223290361441
% Margin5%6%8%10%12%14%