The Discounted Cash Flow (DCF) valuation of Maruti Infrastructure Ltd (531540.BO) is 8.26 INR. With the latest stock price at 15.88 INR, the upside of Maruti Infrastructure Ltd based on DCF is -48.0%.
Based on the latest price of 15.88 INR and our DCF valuation, Maruti Infrastructure Ltd (531540.BO) is a sell. selling 531540.BO stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 14.0% | 12.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.90 - 12.87 | 8.26 |
| Upside | -62.9% - -19.0% | -48.0% |