The Discounted Cash Flow (DCF) valuation of Cupid Ltd (CUPID.NS) is 27.69 INR. With the latest stock price at 108.82 INR, the upside of Cupid Ltd based on DCF is -74.6%.
Based on the latest price of 108.82 INR and our DCF valuation, Cupid Ltd (CUPID.NS) is a sell. selling CUPID.NS stocks now will result in a potential gain of 74.6%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 13.9% | 12.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 21.65 - 40.63 | 27.69 |
| Upside | -80.1% - -62.7% | -74.6% |