The Discounted Cash Flow (DCF) valuation of Lupin Ltd (LUPIN.NS) is 1,018.03 INR. With the latest stock price at 1,957.70 INR, the upside of Lupin Ltd based on DCF is -48.0%.
Based on the latest price of 1,957.70 INR and our DCF valuation, Lupin Ltd (LUPIN.NS) is a sell. selling LUPIN.NS stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 12.3% - 14.6% | 13.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 849.59 - 1,282.09 | 1,018.03 |
| Upside | -56.6% - -34.5% | -48.0% |