The Discounted Cash Flow (DCF) valuation of Grob Tea Co Ltd (GROBTEA.NS) is 608.74 INR. With the latest stock price at 1,134.00 INR, the upside of Grob Tea Co Ltd based on DCF is -46.3%.
Based on the latest price of 1,134.00 INR and our DCF valuation, Grob Tea Co Ltd (GROBTEA.NS) is a sell. selling GROBTEA.NS stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.3% | 12.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 395.15 - 960.70 | 608.74 |
| Upside | -65.2% - -15.3% | -46.3% |