The Discounted Cash Flow (DCF) valuation of GAIL (India) Ltd (GAIL.NS) is 118.34 INR. With the latest stock price at 184.33 INR, the upside of GAIL (India) Ltd based on DCF is -35.8%.
Based on the latest price of 184.33 INR and our DCF valuation, GAIL (India) Ltd (GAIL.NS) is a sell. selling GAIL.NS stocks now will result in a potential gain of 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.7% - 16.6% | 14.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 92.96 - 160.63 | 118.34 |
| Upside | -49.6% - -12.9% | -35.8% |