The Discounted Cash Flow (DCF) valuation of Emami Ltd (EMAMILTD.NS) is 304.45 INR. With the latest stock price at 587.00 INR, the upside of Emami Ltd based on DCF is -48.1%.
Based on the latest price of 587.00 INR and our DCF valuation, Emami Ltd (EMAMILTD.NS) is a sell. selling EMAMILTD.NS stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 14.5% | 13.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 244.86 - 411.42 | 304.45 |
| Upside | -58.3% - -29.9% | -48.1% |