HINDPETRO.NS
Hindustan Petroleum Corp Ltd
Price:  
441.25 
INR
Volume:  
4,470,700
India | Oil, Gas & Consumable Fuels

HINDPETRO.NS DCF Valuation - Growth Exit 5Y

141.4 %
Upside

What is the DCF valuation of HINDPETRO.NS?

The Discounted Cash Flow (DCF) valuation of Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is 1,065.09 INR. With the latest stock price at 441.25 INR, the upside of Hindustan Petroleum Corp Ltd based on DCF is 141.4%.

Is HINDPETRO.NS a buy or a sell?

Based on the latest price of 441.25 INR and our DCF valuation, Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is a buy. Buying HINDPETRO.NS stocks now will result in a potential gain of 141.4%.

Range Selected
WACC / Discount Rate11.0% - 15.4%13.2%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price739.02 - 1,709.851,065.09
Upside67.5% - 287.5%141.4%
441.25 INR
Stock Price
1,065.09 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

HINDPETRO.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue4,667,2373,999,4734,247,2174,812,4614,908,7105,006,884
% Growth
1%-14%6%13%2%2%
Cost of goods sold(4,275,164)(3,590,226)(3,736,366)(4,148,951)(4,147,292)(4,145,633)
% of Revenue92%90%88%86%84%83%
Selling, G&A expenses(33,812)(28,975)(30,769)(34,864)(35,562)(36,273)
% of Revenue1%1%1%1%1%1%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(268,262)(229,880)(244,120)(276,609)(282,141)(287,784)
% of Revenue6%6%6%6%6%6%
Tax expense(22,642)(37,438)(58,738)(87,633)(110,455)(133,725)
Tax rate25%25%25%25%25%25%
Net profit67,357112,955177,222264,403333,260403,469
% Margin1%3%4%5%7%8%