The Discounted Cash Flow (DCF) valuation of Embassy Office Parks REIT (EMBASSY.NS) is 217.76 INR. With the latest stock price at 429.97 INR, the upside of Embassy Office Parks REIT based on DCF is -49.4%.
Based on the latest price of 429.97 INR and our DCF valuation, Embassy Office Parks REIT (EMBASSY.NS) is a sell. selling EMBASSY.NS stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.7% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 110.05 - 454.41 | 217.76 |
| Upside | -74.4% - 5.7% | -49.4% |