The Discounted Cash Flow (DCF) valuation of CESC Ltd (CESC.NS) is 96.09 INR. With the latest stock price at 165.19 INR, the upside of CESC Ltd based on DCF is -41.8%.
Based on the latest price of 165.19 INR and our DCF valuation, CESC Ltd (CESC.NS) is a sell. selling CESC.NS stocks now will result in a potential gain of 41.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.9% - 14.7% | 13.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 67.12 - 140.51 | 96.09 |
| Upside | -59.4% - -14.9% | -41.8% |