The Discounted Cash Flow (DCF) valuation of ICRA Ltd (ICRA.NS) is 3,375.46 INR. With the latest stock price at 6,801.50 INR, the upside of ICRA Ltd based on DCF is -50.4%.
Based on the latest price of 6,801.50 INR and our DCF valuation, ICRA Ltd (ICRA.NS) is a sell. selling ICRA.NS stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.8% - 13.9% | 12.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2,722.41 - 4,608.43 | 3,375.46 |
| Upside | -60.0% - -32.2% | -50.4% |