The Discounted Cash Flow (DCF) valuation of Marvel Decor Ltd (MDL.NS) is 43.85 INR. With the latest stock price at 97.00 INR, the upside of Marvel Decor Ltd based on DCF is -54.8%.
Based on the latest price of 97.00 INR and our DCF valuation, Marvel Decor Ltd (MDL.NS) is a sell. selling MDL.NS stocks now will result in a potential gain of 54.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.2% | 12.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.23 - 58.59 | 43.85 |
| Upside | -63.7% - -39.6% | -54.8% |