The Discounted Cash Flow (DCF) valuation of Central Depository Services (India) Ltd (CDSL.NS) is 394.36 INR. With the latest stock price at 1,754.10 INR, the upside of Central Depository Services (India) Ltd based on DCF is -77.5%.
Based on the latest price of 1,754.10 INR and our DCF valuation, Central Depository Services (India) Ltd (CDSL.NS) is a sell. selling CDSL.NS stocks now will result in a potential gain of 77.5%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 16.1% | 13.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 304.31 - 575.39 | 394.36 |
| Upside | -82.7% - -67.2% | -77.5% |