520141.BO
Sibar Auto Parts Ltd
Price:  
10.53 
INR
Volume:  
342
India | Auto Components

520141.BO DCF Valuation - Growth Exit 5Y

-26.6 %
Upside

What is the DCF valuation of 520141.BO?

The Discounted Cash Flow (DCF) valuation of Sibar Auto Parts Ltd (520141.BO) is 7.73 INR. With the latest stock price at 10.53 INR, the upside of Sibar Auto Parts Ltd based on DCF is -26.6%.

Is 520141.BO a buy or a sell?

Based on the latest price of 10.53 INR and our DCF valuation, Sibar Auto Parts Ltd (520141.BO) is a sell. Selling 520141.BO stocks now will result in a potential gain of 26.6%.

Range Selected
WACC / Discount Rate13.9% - 18.3%16.1%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price5.99 - 10.67.73
Upside-43.1% - 0.6%-26.6%
10.53 INR
Stock Price
7.73 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

520141.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue221233258277288294
% Growth
11%5%11%7%4%2%
Cost of goods sold(141)(141)(149)(151)(149)(145)
% of Revenue64%61%58%55%52%49%
Selling, G&A expenses(37)(39)(44)(47)(49)(50)
% of Revenue17%17%17%17%17%17%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(50)(52)(58)(62)(65)(66)
% of Revenue22%22%22%22%22%22%
Tax expense0(0)(0)(1)(1)(1)
Tax rate-1%3%3%3%3%3%
Net profit(7)08162432
% Margin-3%0%3%6%8%11%