INDIGO.NS
Interglobe Aviation Ltd
Price:  
5,917.5 
INR
Volume:  
1,332,425
India | Airlines

INDIGO.NS DCF Valuation - Growth Exit 5Y

-24.9 %
Upside

What is the DCF valuation of INDIGO.NS?

The Discounted Cash Flow (DCF) valuation of Interglobe Aviation Ltd (INDIGO.NS) is 4,444.93 INR. With the latest stock price at 5,917.50 INR, the upside of Interglobe Aviation Ltd based on DCF is -24.9%.

Is INDIGO.NS a buy or a sell?

Based on the latest price of 5,917.50 INR and our DCF valuation, Interglobe Aviation Ltd (INDIGO.NS) is a sell. Selling INDIGO.NS stocks now will result in a potential gain of 24.9%.

Range Selected
WACC / Discount Rate10.6% - 12.7%11.7%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price3,419.44 - 6,099.294,444.93
Upside-42.2% - 3.1%-24.9%
5,917.50 INR
Stock Price
4,444.93 INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

INDIGO.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue808,029893,4081,005,5171,134,7611,311,6751,548,947
% Growth
17%11%13%13%16%18%
Cost of goods sold(465,624)(514,823)(579,426)(653,902)(755,848)(892,576)
% of Revenue58%58%58%58%58%58%
Selling, G&A expenses(74,725)(82,621)(92,988)(104,941)(121,301)(143,244)
% of Revenue9%9%9%9%9%9%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(191,746)(212,006)(238,610)(269,280)(311,262)(367,567)
% of Revenue24%24%24%24%24%24%
Tax expense(3,350)(387)(436)(492)(569)(671)
Tax rate4%0%0%0%0%0%
Net profit72,58483,57094,057106,147122,695144,890
% Margin9%9%9%9%9%9%