The Discounted Cash Flow (DCF) valuation of CRISIL Ltd (CRISIL.NS) is 1,021.82 INR. With the latest stock price at 5,973.00 INR, the upside of CRISIL Ltd based on DCF is -82.9%.
Based on the latest price of 5,973.00 INR and our DCF valuation, CRISIL Ltd (CRISIL.NS) is a sell. selling CRISIL.NS stocks now will result in a potential gain of 82.9%.
| Range | Selected | |
| WACC / Discount Rate | 12.8% - 14.8% | 13.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 870.70 - 1,248.89 | 1,021.82 |
| Upside | -85.4% - -79.1% | -82.9% |