512020.BO
Saraswati Commercial (India) Ltd
Price:  
13,600 
INR
Volume:  
235
India | Finance and Insurance

512020.BO DCF Valuation - Growth Exit 5Y

-105.1 %
Upside

What is the DCF valuation of 512020.BO?

The Discounted Cash Flow (DCF) valuation of Saraswati Commercial (India) Ltd (512020.BO) is (699.28) INR. With the latest stock price at 13,600 INR, the upside of Saraswati Commercial (India) Ltd based on DCF is -105.1%.

Is 512020.BO a buy or a sell?

Based on the latest price of 13,600 INR and our DCF valuation, Saraswati Commercial (India) Ltd (512020.BO) is a sell. Selling 512020.BO stocks now will result in a potential gain of 105.1%.

Note: valuation result may not be accurate due to the low predictability of business.

Range Selected
WACC / Discount Rate10.0% - 62.8%36.4%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(3,161.53) - (489.97)(699.28)
Upside-123.2% - -103.6%-105.1%
13,600 INR
Stock Price
(699.28) INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

512020.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue515355575861
% Growth
16%5%2%5%2%5%
Cost of goods sold(16)(16)(15)(15)(15)(15)
% of Revenue31%30%28%27%26%24%
Selling, G&A expenses(25)(27)(27)(28)(29)(30)
% of Revenue50%50%50%50%50%50%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses679714728764780820
% of Revenue1335%1335%1335%1335%1335%1335%
Tax expense(154)(162)(166)(174)(178)(187)
Tax rate22%22%22%22%22%22%
Net profit534563575603617649
% Margin1051%1053%1054%1055%1056%1057%