The Discounted Cash Flow (DCF) valuation of Gateway Distriparks Ltd (GDL.NS) is 172.09 INR. With the latest stock price at 285.90 INR, the upside of Gateway Distriparks Ltd based on DCF is -39.8%.
Based on the latest price of 285.90 INR and our DCF valuation, Gateway Distriparks Ltd (GDL.NS) is a sell. selling GDL.NS stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 15.3% | 13.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 131.80 - 240.09 | 172.09 |
| Upside | -53.9% - -16.0% | -39.8% |