The Discounted Cash Flow (DCF) valuation of Bhartiya International Ltd (BIL.NS) is 542.56 INR. With the latest stock price at 729.95 INR, the upside of Bhartiya International Ltd based on DCF is -25.7%.
Based on the latest price of 729.95 INR and our DCF valuation, Bhartiya International Ltd (BIL.NS) is a sell. selling BIL.NS stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.2% | 12.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 363.01 - 851.13 | 542.56 |
| Upside | -50.3% - 16.6% | -25.7% |