The Discounted Cash Flow (DCF) valuation of Panth Infinity Ltd (539143.BO) is (12.05) INR. With the latest stock price at 8.11 INR, the upside of Panth Infinity Ltd based on DCF is -248.5%.

Is 539143.BO a buy or a sell?

Based on the latest price of 8.11 INR and our DCF valuation, Panth Infinity Ltd (539143.BO) is a sell. Selling 539143.BO stocks now will result in a potential gain of 248.5%.

Note: valuation result may not be accurate due to the low predictability of business.

	Range	Selected
WACC / Discount Rate	7.0% - 8.0%	7.5%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	(15.28) - (6.33)	(12.05)
Upside	-288.4% - -178.1%	-248.5%

8.11 INR

Stock Price

(12.05) INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

539143.BO DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

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

Revenue	300	313	338	364	392	420
% Growth	535%	4%	8%	8%	8%	7%

Cost of goods sold	(275)	(281)	(298)	(314)	(332)	(348)
% of Revenue	92%	90%	88%	86%	85%	83%

Selling, G&A expenses	(1)	(1)	(1)	(1)	(1)	(1)
% of Revenue	0%	0%	0%	0%	0%	0%

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

Net interest & other expenses	(4)	(4)	(5)	(5)	(5)	(6)
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(6)	(3)	(4)	(5)	(6)	(7)
Tax rate	30%	11%	11%	11%	11%	11%

Net profit	14	23	31	39	48	57
% Margin	5%	7%	9%	11%	12%	14%