The Discounted Cash Flow (DCF) valuation of Maris Spinners Ltd (531503.BO) is 45.88 INR. With the latest stock price at 40.35 INR, the upside of Maris Spinners Ltd based on DCF is 13.7%.
Based on the latest price of 40.35 INR and our DCF valuation, Maris Spinners Ltd (531503.BO) is a buy. buying 531503.BO stocks now will result in a potential gain of 13.7%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 15.5% | 13.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.18 - 107.12 | 45.88 |
| Upside | -64.9% - 165.5% | 13.7% |