The Discounted Cash Flow (DCF) valuation of Maruti Suzuki India Ltd (MARUTI.NS) is 7,492.14 INR. With the latest stock price at 12,392.00 INR, the upside of Maruti Suzuki India Ltd based on DCF is -39.5%.
Based on the latest price of 12,392.00 INR and our DCF valuation, Maruti Suzuki India Ltd (MARUTI.NS) is a sell. selling MARUTI.NS stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 14.6% - 17.1% | 15.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6,523.90 - 8,864.40 | 7,492.14 |
| Upside | -47.4% - -28.5% | -39.5% |