526853.BO
Bilcare Ltd
Price:  
72.78 
INR
Volume:  
14,480
India | Life Sciences Tools & Services

526853.BO DCF Valuation - Growth Exit 5Y

-34.1 %
Upside

What is the DCF valuation of 526853.BO?

The Discounted Cash Flow (DCF) valuation of Bilcare Ltd (526853.BO) is 47.93 INR. With the latest stock price at 72.78 INR, the upside of Bilcare Ltd based on DCF is -34.1%.

Is 526853.BO a buy or a sell?

Based on the latest price of 72.78 INR and our DCF valuation, Bilcare Ltd (526853.BO) is a sell. Selling 526853.BO stocks now will result in a potential gain of 34.1%.

Range Selected
WACC / Discount Rate11.4% - 20.3%15.8%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price(48.10) - 284.1647.93
Upside-166.1% - 290.4%-34.1%
72.78 INR
Stock Price
47.93 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

526853.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue7,8808,3088,7239,0449,2249,827
% Growth
5%5%5%4%2%7%
Cost of goods sold(5,338)(5,346)(5,333)(5,252)(5,089)(5,150)
% of Revenue68%64%61%58%55%52%
Selling, G&A expenses(811)(855)(897)(930)(949)(1,011)
% of Revenue10%10%10%10%10%10%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(2,445)(2,578)(2,707)(2,806)(2,863)(3,050)
% of Revenue31%31%31%31%31%31%
Tax expense15210045(12)(69)(131)
Tax rate-21%21%21%21%21%21%
Net profit(562)(371)(168)43255485
% Margin-7%-4%-2%0%3%5%