The Discounted Cash Flow (DCF) valuation of Yash Pakka Limited (516030.BO) is 89.90 INR. With the latest stock price at 213.00 INR, the upside of Yash Pakka Limited based on DCF is -57.8%.
Based on the latest price of 213.00 INR and our DCF valuation, Yash Pakka Limited (516030.BO) is a sell. Selling 516030.BO stocks now will result in a potential gain of 57.8%.
Range | Selected | |
WACC / Discount Rate | 11.3% - 13.5% | 12.4% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 74.48 - 114.73 | 89.90 |
Upside | -65.0% - -46.1% | -57.8% |
(INR in millions) | Projections | |||||
03-2022 | 03-2023 | 03-2024 | 03-2025 | 03-2026 | 03-2027 | |
Revenue | 2,911 | 3,231 | 3,576 | 3,869 | 4,232 | 4,628 |
% Growth | 58% | 11% | 11% | 8% | 9% | 9% |
Cost of goods sold | (1,163) | (1,291) | (1,429) | (1,546) | (1,691) | (1,849) |
% of Revenue | 40% | 40% | 40% | 40% | 40% | 40% |
Selling, G&A expenses | (1,085) | (1,204) | (1,333) | (1,442) | (1,577) | (1,725) |
% of Revenue | 37% | 37% | 37% | 37% | 37% | 37% |
Research & Development | (8) | (9) | (10) | (11) | (12) | (13) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (143) | (158) | (175) | (190) | (207) | (227) |
% of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
Tax expense | (155) | (171) | (190) | (205) | (224) | (245) |
Tax rate | 30% | 30% | 30% | 30% | 30% | 30% |
Net profit | 357 | 397 | 439 | 475 | 520 | 569 |
% Margin | 12% | 12% | 12% | 12% | 12% | 12% |