The Discounted Cash Flow (DCF) valuation of Aditya Vision Ltd (540205.BO) is 263.81 INR. With the latest stock price at 374.60 INR, the upside of Aditya Vision Ltd based on DCF is -29.6%.
Based on the latest price of 374.60 INR and our DCF valuation, Aditya Vision Ltd (540205.BO) is a sell. selling 540205.BO stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 14.0% | 12.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 197.64 - 393.22 | 263.81 |
| Upside | -47.2% - 5.0% | -29.6% |