GALLISPAT.NS
Gallantt Ispat Ltd
Price:  
64.9 
INR
Volume:  
373,165
India | Metals & Mining

GALLISPAT.NS DCF Valuation - Growth Exit 5Y

-47.2 %
Upside

What is the DCF valuation of GALLISPAT.NS?

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 Rate13.7% - 16.1%14.9%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price27.68 - 4434.28
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
03-202103-202203-202303-202403-202503-2026
Revenue10,97111,93912,17712,97514,08114,365
% Growth
8%9%2%7%9%2%
Cost of goods sold(8,629)(9,202)(9,198)(9,604)(10,215)(10,212)
% of Revenue79%77%76%74%73%71%
Selling, G&A expenses(769)(837)(853)(909)(987)(1,007)
% of Revenue7%7%7%7%7%7%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(315)(342)(349)(372)(404)(412)
% of Revenue3%3%3%3%3%3%
Tax expense(301)(308)(351)(413)(489)(540)
Tax rate24%20%20%20%20%20%
Net profit9591,2501,4261,6761,9862,194
% Margin9%10%12%13%14%15%