The Discounted Cash Flow (DCF) valuation of Cupid Ltd (CUPID.NS) is 27.63 INR. With the latest stock price at 108.00 INR, the upside of Cupid Ltd based on DCF is -74.4%.
Based on the latest price of 108.00 INR and our DCF valuation, Cupid Ltd (CUPID.NS) is a sell. selling CUPID.NS stocks now will result in a potential gain of 74.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 13.8% | 12.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 21.95 - 39.11 | 27.63 |
| Upside | -79.7% - -63.8% | -74.4% |