The Discounted Cash Flow (DCF) valuation of Intellect Design Arena Ltd (INTELLECT.NS) is 200.00 INR. With the latest stock price at 657.90 INR, the upside of Intellect Design Arena Ltd based on DCF is -69.6%.
Based on the latest price of 657.90 INR and our DCF valuation, Intellect Design Arena Ltd (INTELLECT.NS) is a sell. selling INTELLECT.NS stocks now will result in a potential gain of 69.6%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 15.7% | 13.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 160.34 - 277.17 | 200.00 |
| Upside | -75.6% - -57.9% | -69.6% |