The Discounted Cash Flow (DCF) valuation of Marico Ltd (MARICO.NS) is 241.26 INR. With the latest stock price at 725.65 INR, the upside of Marico Ltd based on DCF is -66.8%.
Based on the latest price of 725.65 INR and our DCF valuation, Marico Ltd (MARICO.NS) is a sell. selling MARICO.NS stocks now will result in a potential gain of 66.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 13.9% | 12.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 198.26 - 313.45 | 241.26 |
| Upside | -72.7% - -56.8% | -66.8% |