516030.BO
Yash Pakka Limited
Price:  
213 
INR
Volume:  
25,482
India | Paper & Forest Products

516030.BO DCF Valuation - Growth Exit 5Y

-57.8 %
Upside

What is the DCF valuation of 516030.BO?

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%.

Is 516030.BO a buy or a sell?

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 Rate11.3% - 13.5%12.4%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price74.48 - 114.7389.90
Upside-65.0% - -46.1%-57.8%
213.00 INR
Stock Price
89.90 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

516030.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202203-202303-202403-202503-202603-2027
Revenue2,9113,2313,5763,8694,2324,628
% Growth
58%11%11%8%9%9%
Cost of goods sold(1,163)(1,291)(1,429)(1,546)(1,691)(1,849)
% of Revenue40%40%40%40%40%40%
Selling, G&A expenses(1,085)(1,204)(1,333)(1,442)(1,577)(1,725)
% of Revenue37%37%37%37%37%37%
Research & Development(8)(9)(10)(11)(12)(13)
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(143)(158)(175)(190)(207)(227)
% of Revenue5%5%5%5%5%5%
Tax expense(155)(171)(190)(205)(224)(245)
Tax rate30%30%30%30%30%30%
Net profit357397439475520569
% Margin12%12%12%12%12%12%