The Discounted Cash Flow (DCF) valuation of Hariyana Ship Breakers Ltd (526931.BO) is 60.40 INR. With the latest stock price at 124.00 INR, the upside of Hariyana Ship Breakers Ltd based on DCF is -51.3%.
Based on the latest price of 124.00 INR and our DCF valuation, Hariyana Ship Breakers Ltd (526931.BO) is a sell. selling 526931.BO stocks now will result in a potential gain of 51.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 21.6% | 15.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 31.97 - 169.83 | 60.40 |
| Upside | -74.2% - 37.0% | -51.3% |