The Discounted Cash Flow (DCF) valuation of Modern Dairies Ltd (519287.BO) is 132.75 INR. With the latest stock price at 54.95 INR, the upside of Modern Dairies Ltd based on DCF is 141.6%.
Based on the latest price of 54.95 INR and our DCF valuation, Modern Dairies Ltd (519287.BO) is a buy. buying 519287.BO stocks now will result in a potential gain of 141.6%.
| Range | Selected | |
| WACC / Discount Rate | 15.2% - 18.0% | 16.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 120.72 - 147.98 | 132.75 |
| Upside | 119.7% - 169.3% | 141.6% |