The Discounted Cash Flow (DCF) valuation of Gallantt Ispat Ltd (GALLISPAT.NS) is 34.28 INR. With the latest stock price at 64.90 INR, the upside of Gallantt Ispat Ltd based on DCF is -47.2%.

Is GALLISPAT.NS a buy or a sell?

Based on the latest price of 64.90 INR and our DCF valuation, Gallantt Ispat Ltd (GALLISPAT.NS) is a sell. Selling GALLISPAT.NS stocks now will result in a potential gain of 47.2%.

	Range	Selected
WACC / Discount Rate	13.7% - 16.1%	14.9%
Long-term Growth Rate	2.5% - 4.5%	3.5%
Fair Price	27.68 - 44	34.28
Upside	-57.4% - -32.2%	-47.2%

64.90 INR

Stock Price

34.28 INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

GALLISPAT.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

	03-2021	03-2022	03-2023	03-2024	03-2025	03-2026

Revenue	10,971	11,939	12,177	12,975	14,081	14,365
% Growth	8%	9%	2%	7%	9%	2%

Cost of goods sold	(8,629)	(9,202)	(9,198)	(9,604)	(10,215)	(10,212)
% of Revenue	79%	77%	76%	74%	73%	71%

Selling, G&A expenses	(769)	(837)	(853)	(909)	(987)	(1,007)
% of Revenue	7%	7%	7%	7%	7%	7%

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

Net interest & other expenses	(315)	(342)	(349)	(372)	(404)	(412)
% of Revenue	3%	3%	3%	3%	3%	3%

Tax expense	(301)	(308)	(351)	(413)	(489)	(540)
Tax rate	24%	20%	20%	20%	20%	20%

Net profit	959	1,250	1,426	1,676	1,986	2,194
% Margin	9%	10%	12%	13%	14%	15%