SHALPAINTS.NS
Shalimar Paints Ltd
Price:  
96.4 
INR
Volume:  
54,610
India | Chemicals

SHALPAINTS.NS DCF Valuation - Growth Exit 5Y

-109.3 %
Upside

What is the DCF valuation of SHALPAINTS.NS?

The Discounted Cash Flow (DCF) valuation of Shalimar Paints Ltd (SHALPAINTS.NS) is (9.00) INR. With the latest stock price at 96.40 INR, the upside of Shalimar Paints Ltd based on DCF is -109.3%.

Is SHALPAINTS.NS a buy or a sell?

Based on the latest price of 96.40 INR and our DCF valuation, Shalimar Paints Ltd (SHALPAINTS.NS) is a sell. Selling SHALPAINTS.NS stocks now will result in a potential gain of 109.3%.

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

Range Selected
WACC / Discount Rate12.2% - 15.0%13.6%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(12.00) - (3.94)(9.00)
Upside-112.4% - -104.1%-109.3%
96.40 INR
Stock Price
(9.00) INR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

SHALPAINTS.NS DCF Valuation: Revenue & Expenses Forecast

(INR in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue5,9916,3066,8777,3267,7618,178
% Growth
12%5%9%7%6%5%
Cost of goods sold(4,354)(4,354)(4,511)(4,565)(4,594)(4,599)
% of Revenue73%69%66%62%59%56%
Selling, G&A expenses(793)(834)(910)(970)(1,027)(1,082)
% of Revenue13%13%13%13%13%13%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(1,645)(1,732)(1,889)(2,012)(2,131)(2,246)
% of Revenue27%27%27%27%27%27%
Tax expense018413066(2)(75)
Tax rate0%30%30%30%30%30%
Net profit(802)(430)(303)(155)5175
% Margin-13%-7%-4%-2%0%2%