The Discounted Cash Flow (DCF) valuation of Solid Stone Co Ltd (513699.BO) is 22.32 INR. With the latest stock price at 34.93 INR, the upside of Solid Stone Co Ltd based on DCF is -36.1%.
Based on the latest price of 34.93 INR and our DCF valuation, Solid Stone Co Ltd (513699.BO) is a sell. selling 513699.BO stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 11.7% | 10.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9.32 - 45.41 | 22.32 |
| Upside | -73.3% - 30.0% | -36.1% |