The Discounted Cash Flow (DCF) valuation of Frontier Springs Ltd (522195.BO) is 1,300.02 INR. With the latest stock price at 4,760.00 INR, the upside of Frontier Springs Ltd based on DCF is -72.7%.
Based on the latest price of 4,760.00 INR and our DCF valuation, Frontier Springs Ltd (522195.BO) is a sell. selling 522195.BO stocks now will result in a potential gain of 72.7%.
| Range | Selected | |
| WACC / Discount Rate | 13.7% - 16.2% | 15.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1,100.91 - 1,602.12 | 1,300.02 |
| Upside | -76.9% - -66.3% | -72.7% |