We value the stock at 15x (from 16x earlier on lower exports outlook) its FY'25E core EPS (Rs 3,864/share) and add Rs 306/share for the company's stake in PMAG to arrive at our TP of Rs 4,170/share (from Rs 4,000/share earlier). The TP implies an upside potential of 12% from the CMP.