The Discounted Cash Flow (DCF) valuation of Mazda Ltd (MAZDA.NS) is 72.70 INR. With the latest stock price at 266.35 INR, the upside of Mazda Ltd based on DCF is -72.7%.
Based on the latest price of 266.35 INR and our DCF valuation, Mazda Ltd (MAZDA.NS) is a sell. selling MAZDA.NS stocks now will result in a potential gain of 72.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 50.3% | 30.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 43.75 - 286.55 | 72.70 |
| Upside | -83.6% - 7.6% | -72.7% |