The Discounted Cash Flow (DCF) valuation of Gujarat Intrux Ltd (517372.BO) is 282.67 INR. With the latest stock price at 446.00 INR, the upside of Gujarat Intrux Ltd based on DCF is -36.6%.
Based on the latest price of 446.00 INR and our DCF valuation, Gujarat Intrux Ltd (517372.BO) is a sell. selling 517372.BO stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.8% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 224.30 - 420.03 | 282.67 |
| Upside | -49.7% - -5.8% | -36.6% |