The Discounted Cash Flow (DCF) valuation of Marico Ltd (MARICO.NS) is 236.85 INR. With the latest stock price at 744.50 INR, the upside of Marico Ltd based on DCF is -68.2%.
Based on the latest price of 744.50 INR and our DCF valuation, Marico Ltd (MARICO.NS) is a sell. selling MARICO.NS stocks now will result in a potential gain of 68.2%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 14.3% | 12.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 190.17 - 319.14 | 236.85 |
| Upside | -74.5% - -57.1% | -68.2% |