The Discounted Cash Flow (DCF) valuation of KEI Industries Ltd (KEI.NS) is 2,063.12 INR. With the latest stock price at 4,048.10 INR, the upside of KEI Industries Ltd based on DCF is -49.0%.
Based on the latest price of 4,048.10 INR and our DCF valuation, KEI Industries Ltd (KEI.NS) is a sell. selling KEI.NS stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 15.9% - 19.2% | 17.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1,775.27 - 2,487.82 | 2,063.12 |
| Upside | -56.1% - -38.5% | -49.0% |