The Discounted Cash Flow (DCF) valuation of Beardsell Ltd (BEARDSELL.NS) is 17.83 INR. With the latest stock price at 30.70 INR, the upside of Beardsell Ltd based on DCF is -41.9%.
Based on the latest price of 30.70 INR and our DCF valuation, Beardsell Ltd (BEARDSELL.NS) is a sell. selling BEARDSELL.NS stocks now will result in a potential gain of 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 15.2% | 13.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.46 - 25.19 | 17.83 |
| Upside | -56.2% - -17.9% | -41.9% |