The Discounted Cash Flow (DCF) valuation of Magellanic Cloud Ltd (538891.BO) is 37.24 INR. With the latest stock price at 75.15 INR, the upside of Magellanic Cloud Ltd based on DCF is -50.4%.
Based on the latest price of 75.15 INR and our DCF valuation, Magellanic Cloud Ltd (538891.BO) is a sell. selling 538891.BO stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.1% | 10.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.85 - 52.59 | 37.24 |
| Upside | -61.6% - -30.0% | -50.4% |