The Discounted Cash Flow (DCF) valuation of Virinchi Ltd (532372.BO) is 17.83 INR. With the latest stock price at 28.36 INR, the upside of Virinchi Ltd based on DCF is -37.1%.
Based on the latest price of 28.36 INR and our DCF valuation, Virinchi Ltd (532372.BO) is a sell. selling 532372.BO stocks now will result in a potential gain of 37.1%.
| Range | Selected | |
| WACC / Discount Rate | 13.3% - 14.3% | 13.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13.41 - 23.84 | 17.83 |
| Upside | -52.7% - -15.9% | -37.1% |