The Discounted Cash Flow (DCF) valuation of COSCO India Ltd (530545.BO) is 160.04 INR. With the latest stock price at 279.35 INR, the upside of COSCO India Ltd based on DCF is -42.7%.
Based on the latest price of 279.35 INR and our DCF valuation, COSCO India Ltd (530545.BO) is a sell. selling 530545.BO stocks now will result in a potential gain of 42.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.8% | 11.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 99.24 - 269.72 | 160.04 |
| Upside | -64.5% - -3.4% | -42.7% |