The Discounted Cash Flow (DCF) valuation of Bambino Agro Industries Ltd (519295.BO) is 213.82 INR. With the latest stock price at 282.75 INR, the upside of Bambino Agro Industries Ltd based on DCF is -24.4%.

Is 519295.BO a buy or a sell?

Based on the latest price of 282.75 INR and our DCF valuation, Bambino Agro Industries Ltd (519295.BO) is a sell. Selling 519295.BO stocks now will result in a potential gain of 24.4%.

	Range	Selected
WACC / Discount Rate	10.8% - 13.5%	12.1%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	156.69 - 305.05	213.82
Upside	-44.6% - 7.9%	-24.4%

282.75 INR

Stock Price

213.82 INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

519295.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	3,676	3,870	4,105	4,452	4,552	4,796
% Growth	11%	5%	6%	8%	2%	5%

Cost of goods sold	(2,361)	(2,436)	(2,532)	(2,692)	(2,697)	(2,785)
% of Revenue	64%	63%	62%	60%	59%	58%

Selling, G&A expenses	(392)	(413)	(438)	(475)	(486)	(512)
% of Revenue	11%	11%	11%	11%	11%	11%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(783)	(824)	(874)	(948)	(969)	(1,021)
% of Revenue	21%	21%	21%	21%	21%	21%

Tax expense	(47)	(58)	(77)	(100)	(118)	(141)
Tax rate	34%	30%	30%	30%	30%	30%

Net profit	92	139	183	238	282	337
% Margin	3%	4%	4%	5%	6%	7%