AFFLE.NS
Affle (India) Ltd
Price:  
1,960.6 
INR
Volume:  
82,827
India | Media

AFFLE.NS DCF Valuation - Growth Exit 5Y

-68.5 %
Upside

What is the DCF valuation of AFFLE.NS?

The Discounted Cash Flow (DCF) valuation of Affle (India) Ltd (AFFLE.NS) is 617.44 INR. With the latest stock price at 1,960.60 INR, the upside of Affle (India) Ltd based on DCF is -68.5%.

Is AFFLE.NS a buy or a sell?

Based on the latest price of 1,960.60 INR and our DCF valuation, Affle (India) Ltd (AFFLE.NS) is a sell. Selling AFFLE.NS stocks now will result in a potential gain of 68.5%.

Range Selected
WACC / Discount Rate12.4% - 16.7%14.6%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price499.74 - 834.42617.44
Upside-74.5% - -57.4%-68.5%
1,960.60 INR
Stock Price
617.44 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

AFFLE.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue22,66323,86629,50134,84339,29743,715
% Growth
23%5%24%18%13%11%
Cost of goods sold(13,793)(13,799)(16,204)(18,182)(19,481)(20,587)
% of Revenue61%58%55%52%50%47%
Selling, G&A expenses(2,313)(2,435)(3,010)(3,556)(4,010)(4,461)
% of Revenue10%10%10%10%10%10%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(1,881)(1,981)(2,448)(2,892)(3,261)(3,628)
% of Revenue8%8%8%8%8%8%
Tax expense(858)(695)(964)(1,256)(1,543)(1,849)
Tax rate18%12%12%12%12%12%
Net profit3,8194,9566,8748,95811,00213,190
% Margin17%21%23%26%28%30%