The Discounted Cash Flow (DCF) valuation of Bosch Ltd (BOSCHLTD.NS) is 15,245 INR. With the latest stock price at 36,525 INR, the upside of Bosch Ltd based on DCF is -58.3%.
Based on the latest price of 36,525 INR and our DCF valuation, Bosch Ltd (BOSCHLTD.NS) is a sell. Selling BOSCHLTD.NS stocks now will result in a potential gain of 58.3%.
Range | Selected | |
WACC / Discount Rate | 13.3% - 17.7% | 15.5% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 12,380.98 - 20,290.44 | 15,245.85 |
Upside | -66.1% - -44.4% | -58.3% |
(INR in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 180,874 | 206,552 | 237,568 | 275,010 | 312,322 | 339,306 |
% Growth | 8% | 14% | 15% | 16% | 14% | 9% |
Cost of goods sold | (114,635) | (124,364) | (135,887) | (149,438) | (161,227) | (166,399) |
% of Revenue | 63% | 60% | 57% | 54% | 52% | 49% |
Selling, G&A expenses | (14,953) | (17,076) | (19,640) | (22,735) | (25,820) | (28,051) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (23,963) | (27,365) | (31,474) | (36,435) | (41,378) | (44,953) |
% of Revenue | 13% | 13% | 13% | 13% | 13% | 13% |
Tax expense | (7,193) | (8,195) | (10,978) | (14,415) | (18,213) | (21,688) |
Tax rate | 26% | 22% | 22% | 22% | 22% | 22% |
Net profit | 20,130 | 29,553 | 39,590 | 51,987 | 65,684 | 78,215 |
% Margin | 11% | 14% | 17% | 19% | 21% | 23% |