The Discounted Cash Flow (DCF) valuation of COSCO India Ltd (530545.BO) is 82.20 INR. With the latest stock price at 173.00 INR, the upside of COSCO India Ltd based on DCF is -52.5%.
Based on the latest price of 173.00 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 52.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 16.8% | 13.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.26 - 239.66 | 82.20 |
| Upside | -90.6% - 38.5% | -52.5% |