The Discounted Cash Flow (DCF) valuation of Metropolis Healthcare Ltd (METROPOLIS.NS) is 483.54 INR. With the latest stock price at 1,885.30 INR, the upside of Metropolis Healthcare Ltd based on DCF is -74.4%.

Is METROPOLIS.NS a buy or a sell?

Based on the latest price of 1,885.30 INR and our DCF valuation, Metropolis Healthcare Ltd (METROPOLIS.NS) is a sell. Selling METROPOLIS.NS stocks now will result in a potential gain of 74.4%.

	Range	Selected
WACC / Discount Rate	10.8% - 13.4%	12.1%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	382.12 - 665.16	483.54
Upside	-79.7% - -64.7%	-74.4%

1,885.30 INR

Stock Price

483.54 INR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

METROPOLIS.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)		Projections

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

Revenue	13,312	14,029	15,570	16,824	17,710	19,173
% Growth	10%	5%	11%	8%	5%	8%

Cost of goods sold	(2,789)	(2,792)	(2,944)	(3,022)	(3,022)	(3,108)
% of Revenue	21%	20%	19%	18%	17%	16%

Selling, G&A expenses	(3,137)	(3,307)	(3,670)	(3,965)	(4,174)	(4,519)
% of Revenue	24%	24%	24%	24%	24%	24%

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

Net interest & other expenses	(5,477)	(5,772)	(6,406)	(6,922)	(7,287)	(7,889)
% of Revenue	41%	41%	41%	41%	41%	41%

Tax expense	(453)	(539)	(636)	(727)	(805)	(913)
Tax rate	24%	25%	25%	25%	25%	25%

Net profit	1,455	1,620	1,914	2,187	2,422	2,745
% Margin	11%	12%	12%	13%	14%	14%