The Discounted Cash Flow (DCF) valuation of Excel Realty N Infra Ltd (EXCEL.NS) is 0.24 INR. With the latest stock price at 1.05 INR, the upside of Excel Realty N Infra Ltd based on DCF is -76.9%.
Based on the latest price of 1.05 INR and our DCF valuation, Excel Realty N Infra Ltd (EXCEL.NS) is a sell. selling EXCEL.NS stocks now will result in a potential gain of 76.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.2% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.18 - 0.35 | 0.24 |
| Upside | -82.4% - -66.9% | -76.9% |