The Discounted Cash Flow (DCF) valuation of Tyroon Tea Co Ltd (526945.BO) is 92.61 INR. With the latest stock price at 121.80 INR, the upside of Tyroon Tea Co Ltd based on DCF is -24.0%.
Based on the latest price of 121.80 INR and our DCF valuation, Tyroon Tea Co Ltd (526945.BO) is a sell. selling 526945.BO stocks now will result in a potential gain of 24.0%.
| Range | Selected | |
| WACC / Discount Rate | 13.2% - 15.8% | 14.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 81.55 - 108.47 | 92.61 |
| Upside | -33.0% - -10.9% | -24.0% |