The Discounted Cash Flow (DCF) valuation of Thakkers Developers Ltd (526654.BO) is 106.04 INR. With the latest stock price at 175.85 INR, the upside of Thakkers Developers Ltd based on DCF is -39.7%.
Based on the latest price of 175.85 INR and our DCF valuation, Thakkers Developers Ltd (526654.BO) is a sell. selling 526654.BO stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 16.6% | 13.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 80.43 - 157.49 | 106.04 |
| Upside | -54.3% - -10.4% | -39.7% |