The Discounted Cash Flow (DCF) valuation of CEAT Ltd (CEATLTD.NS) is 2,239.24 INR. With the latest stock price at 3,838.00 INR, the upside of CEAT Ltd based on DCF is -41.7%.
Based on the latest price of 3,838.00 INR and our DCF valuation, CEAT Ltd (CEATLTD.NS) is a sell. selling CEATLTD.NS stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 13.9% - 16.6% | 15.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,836.06 - 2,840.64 | 2,239.24 |
| Upside | -52.2% - -26.0% | -41.7% |