The Discounted Cash Flow (DCF) valuation of CESC Ltd (CESC.NS) is 138.24 INR. With the latest stock price at 153.25 INR, the upside of CESC Ltd based on DCF is -9.8%.
Based on the latest price of 153.25 INR and our DCF valuation, CESC Ltd (CESC.NS) is a sell. selling CESC.NS stocks now will result in a potential gain of 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 12.6% | 11.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 103.11 - 190.72 | 138.24 |
| Upside | -32.7% - 24.5% | -9.8% |