The Discounted Cash Flow (DCF) valuation of Phoenix International Ltd (526481.BO) is 21.83 INR. With the latest stock price at 42.98 INR, the upside of Phoenix International Ltd based on DCF is -49.2%.
Based on the latest price of 42.98 INR and our DCF valuation, Phoenix International Ltd (526481.BO) is a sell. selling 526481.BO stocks now will result in a potential gain of 49.2%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.7% | 13.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.06 - 40.50 | 21.83 |
| Upside | -74.3% - -5.8% | -49.2% |