The Discounted Cash Flow (DCF) valuation of CRISIL Ltd (CRISIL.NS) is 1,011.31 INR. With the latest stock price at 4,870.20 INR, the upside of CRISIL Ltd based on DCF is -79.2%.
Based on the latest price of 4,870.20 INR and our DCF valuation, CRISIL Ltd (CRISIL.NS) is a sell. selling CRISIL.NS stocks now will result in a potential gain of 79.2%.
| Range | Selected | |
| WACC / Discount Rate | 12.8% - 15.0% | 13.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 856.06 - 1,247.75 | 1,011.31 |
| Upside | -82.4% - -74.4% | -79.2% |