The Discounted Cash Flow (DCF) valuation of COSYN Ltd (538922.BO) is 15.34 INR. With the latest stock price at 25.50 INR, the upside of COSYN Ltd based on DCF is -39.8%.
Based on the latest price of 25.50 INR and our DCF valuation, COSYN Ltd (538922.BO) is a sell. selling 538922.BO stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.3% | 11.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.14 - 26.99 | 15.34 |
| Upside | -64.2% - 5.8% | -39.8% |