The Discounted Cash Flow (DCF) valuation of Black Rose Industries Ltd (514183.BO) is 66.61 INR. With the latest stock price at 102.85 INR, the upside of Black Rose Industries Ltd based on DCF is -35.2%.
Based on the latest price of 102.85 INR and our DCF valuation, Black Rose Industries Ltd (514183.BO) is a sell. selling 514183.BO stocks now will result in a potential gain of 35.2%.
| Range | Selected | |
| WACC / Discount Rate | 13.6% - 16.4% | 15.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56.84 - 81.51 | 66.61 |
| Upside | -44.7% - -20.8% | -35.2% |