The Discounted Cash Flow (DCF) valuation of Emami Ltd (EMAMILTD.NS) is 207.39 INR. With the latest stock price at 377.30 INR, the upside of Emami Ltd based on DCF is -45.0%.
Based on the latest price of 377.30 INR and our DCF valuation, Emami Ltd (EMAMILTD.NS) is a sell. selling EMAMILTD.NS stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.7% - 16.9% | 14.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 161.34 - 299.22 | 207.39 |
| Upside | -57.2% - -20.7% | -45.0% |