The Discounted Cash Flow (DCF) valuation of INOX Leisure Ltd (INOXLEISUR.NS) is (38.67) INR. With the latest stock price at 507.10 INR, the upside of INOX Leisure Ltd based on DCF is -107.6%.
Based on the latest price of 507.10 INR and our DCF valuation, INOX Leisure Ltd (INOXLEISUR.NS) is a sell. selling INOXLEISUR.NS stocks now will result in a potential gain of 107.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.3% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (92.55) - 78.21 | (38.67) |
| Upside | -118.3% - -84.6% | -107.6% |