The Discounted Cash Flow (DCF) valuation of Mazda Ltd (MAZDA.NS) is 158.98 INR. With the latest stock price at 304.48 INR, the upside of Mazda Ltd based on DCF is -47.8%.
Based on the latest price of 304.48 INR and our DCF valuation, Mazda Ltd (MAZDA.NS) is a sell. selling MAZDA.NS stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.5% - 14.1% | 13.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 140.05 - 186.32 | 158.98 |
| Upside | -54.0% - -38.8% | -47.8% |