The Discounted Cash Flow (DCF) valuation of KSE Ltd (519421.BO) is 3,218.37 INR. With the latest stock price at 2,451.00 INR, the upside of KSE Ltd based on DCF is 31.3%.
Based on the latest price of 2,451.00 INR and our DCF valuation, KSE Ltd (519421.BO) is a buy. buying 519421.BO stocks now will result in a potential gain of 31.3%.
| Range | Selected | |
| WACC / Discount Rate | 12.5% - 14.5% | 13.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,742.57 - 3,930.57 | 3,218.37 |
| Upside | 11.9% - 60.4% | 31.3% |