The Discounted Cash Flow (DCF) valuation of Bharat Road Network Ltd (BRNL.NS) is 52.02 INR. With the latest stock price at 18.56 INR, the upside of Bharat Road Network Ltd based on DCF is 180.3%.
Based on the latest price of 18.56 INR and our DCF valuation, Bharat Road Network Ltd (BRNL.NS) is a buy. buying BRNL.NS stocks now will result in a potential gain of 180.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 15.0% | 12.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 32.45 - 87.14 | 52.02 |
| Upside | 74.8% - 369.5% | 180.3% |