The Discounted Cash Flow (DCF) valuation of Excel Realty N Infra Ltd (EXCEL.NS) is (0.24) INR. With the latest stock price at 0.75 INR, the upside of Excel Realty N Infra Ltd based on DCF is -131.8%.
Based on the latest price of 0.75 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 131.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.2% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.32) - (0.19) | (0.24) |
| Upside | -142.9% - -125.6% | -131.8% |