The Discounted Cash Flow (DCF) valuation of Indsil Hydro Power and Manganese Ltd (522165.BO) is 65.27 INR. With the latest stock price at 47.50 INR, the upside of Indsil Hydro Power and Manganese Ltd based on DCF is 37.4%.
Based on the latest price of 47.50 INR and our DCF valuation, Indsil Hydro Power and Manganese Ltd (522165.BO) is a buy. buying 522165.BO stocks now will result in a potential gain of 37.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.9% | 11.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 52.10 - 89.17 | 65.27 |
| Upside | 9.7% - 87.7% | 37.4% |