The Discounted Cash Flow (DCF) valuation of Terai Tea Co Ltd (530533.BO) is 112.26 INR. With the latest stock price at 132.50 INR, the upside of Terai Tea Co Ltd based on DCF is -15.3%.
Based on the latest price of 132.50 INR and our DCF valuation, Terai Tea Co Ltd (530533.BO) is a sell. selling 530533.BO stocks now will result in a potential gain of 15.3%.
| Range | Selected | |
| WACC / Discount Rate | 12.3% - 15.3% | 13.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 91.95 - 143.31 | 112.26 |
| Upside | -30.6% - 8.2% | -15.3% |