The Discounted Cash Flow (DCF) valuation of Swadeshi Polytex Ltd (503816.BO) is 12.79 INR. With the latest stock price at 31.40 INR, the upside of Swadeshi Polytex Ltd based on DCF is -59.3%.
Based on the latest price of 31.40 INR and our DCF valuation, Swadeshi Polytex Ltd (503816.BO) is a sell. selling 503816.BO stocks now will result in a potential gain of 59.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 8.4% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.51 - 13.42 | 12.79 |
| Upside | -60.1% - -57.3% | -59.3% |