The Discounted Cash Flow (DCF) valuation of GTL Ltd (GTL.NS) is (65.03) INR. With the latest stock price at 10.31 INR, the upside of GTL Ltd based on DCF is -730.7%.

Is GTL.NS a buy or a sell?

Based on the latest price of 10.31 INR and our DCF valuation, GTL Ltd (GTL.NS) is a sell. Selling GTL.NS stocks now will result in a potential gain of 730.7%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	3.6% - 6.8%	5.2%
Long-term Growth Rate	3.0% - 3.3%	3.2%
Fair Price	(200.66) - 2,020.47	(65.03)
Upside	-2046.3% - 19497.2%	-730.7%

10.31 INR

Stock Price

(65.03) INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

GTL.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	2,539	2,675	2,772	3,000	3,060	3,223
% Growth	26%	5%	4%	8%	2%	5%

Cost of goods sold	(258)	(259)	(255)	(262)	(254)	(254)
% of Revenue	10%	10%	9%	9%	8%	8%

Selling, G&A expenses	(818)	(862)	(893)	(967)	(986)	(1,038)
% of Revenue	32%	32%	32%	32%	32%	32%

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

Net interest & other expenses	(1,193)	(1,257)	(1,302)	(1,409)	(1,438)	(1,514)
% of Revenue	47%	47%	47%	47%	47%	47%

Tax expense	(354)	(89)	(97)	(109)	(115)	(125)
Tax rate	131%	30%	30%	30%	30%	30%

Net profit	(84)	208	225	254	268	292
% Margin	-3%	8%	8%	8%	9%	9%