The Discounted Cash Flow (DCF) valuation of Swasti Vinayaka Art and Heritage Corporation Ltd (512257.BO) is (5.54) INR. With the latest stock price at 4.05 INR, the upside of Swasti Vinayaka Art and Heritage Corporation Ltd based on DCF is -236.8%.
Based on the latest price of 4.05 INR and our DCF valuation, Swasti Vinayaka Art and Heritage Corporation Ltd (512257.BO) is a sell. selling 512257.BO stocks now will result in a potential gain of 236.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 11.6% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (6.29) - (4.14) | (5.54) |
| Upside | -255.3% - -202.3% | -236.8% |