BOSCHLTD.NS
Bosch Ltd
Price:  
36,525 
INR
Volume:  
81,825
India | Auto Components

BOSCHLTD.NS DCF Valuation - Growth Exit 5Y

-58.3 %
Upside

What is the DCF valuation of BOSCHLTD.NS?

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%.

Is BOSCHLTD.NS a buy or a sell?

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 Rate13.3% - 17.7%15.5%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price12,380.98 - 20,290.4415,245.85
Upside-66.1% - -44.4%-58.3%
36,525 INR
Stock Price
15,245 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

BOSCHLTD.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue180,874206,552237,568275,010312,322339,306
% Growth
8%14%15%16%14%9%
Cost of goods sold(114,635)(124,364)(135,887)(149,438)(161,227)(166,399)
% of Revenue63%60%57%54%52%49%
Selling, G&A expenses(14,953)(17,076)(19,640)(22,735)(25,820)(28,051)
% of Revenue8%8%8%8%8%8%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(23,963)(27,365)(31,474)(36,435)(41,378)(44,953)
% of Revenue13%13%13%13%13%13%
Tax expense(7,193)(8,195)(10,978)(14,415)(18,213)(21,688)
Tax rate26%22%22%22%22%22%
Net profit20,13029,55339,59051,98765,68478,215
% Margin11%14%17%19%21%23%