The Discounted Cash Flow (DCF) valuation of Harrisons Malayalam Ltd (HARRMALAYA.NS) is 163.01 INR. With the latest stock price at 208.67 INR, the upside of Harrisons Malayalam Ltd based on DCF is -21.9%.
Based on the latest price of 208.67 INR and our DCF valuation, Harrisons Malayalam Ltd (HARRMALAYA.NS) is a sell. selling HARRMALAYA.NS stocks now will result in a potential gain of 21.9%.
| Range | Selected | |
| WACC / Discount Rate | 12.9% - 16.2% | 14.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 125.41 - 222.53 | 163.01 |
| Upside | -39.9% - 6.6% | -21.9% |