The Discounted Cash Flow (DCF) valuation of ICICI Securities Ltd (ISEC.NS) is 567.84 INR. With the latest stock price at 892.25 INR, the upside of ICICI Securities Ltd based on DCF is -36.4%.
Based on the latest price of 892.25 INR and our DCF valuation, ICICI Securities Ltd (ISEC.NS) is a sell. selling ISEC.NS stocks now will result in a potential gain of 36.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.7% - 16.0% | 14.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 440.55 - 772.87 | 567.84 |
| Upside | -50.6% - -13.4% | -36.4% |