The Discounted Cash Flow (DCF) valuation of Sahyadri Industries Ltd (532841.BO) is 433.36 INR. With the latest stock price at 302.70 INR, the upside of Sahyadri Industries Ltd based on DCF is 43.2%.
Based on the latest price of 302.70 INR and our DCF valuation, Sahyadri Industries Ltd (532841.BO) is a buy. buying 532841.BO stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 11.9% - 15.0% | 13.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 354.95 - 555.69 | 433.36 |
| Upside | 17.3% - 83.6% | 43.2% |