The Discounted Cash Flow (DCF) valuation of Emami Ltd (EMAMILTD.NS) is 190.44 INR. With the latest stock price at 363.80 INR, the upside of Emami Ltd based on DCF is -47.7%.
Based on the latest price of 363.80 INR and our DCF valuation, Emami Ltd (EMAMILTD.NS) is a sell. selling EMAMILTD.NS stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 13.6% - 17.7% | 15.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 156.24 - 248.81 | 190.44 |
| Upside | -57.1% - -31.6% | -47.7% |