The Discounted Cash Flow (DCF) valuation of Radico Khaitan Ltd (RADICO.NS) is 801.45 INR. With the latest stock price at 2,623.20 INR, the upside of Radico Khaitan Ltd based on DCF is -69.4%.
Based on the latest price of 2,623.20 INR and our DCF valuation, Radico Khaitan Ltd (RADICO.NS) is a sell. selling RADICO.NS stocks now will result in a potential gain of 69.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.8% - 15.0% | 12.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 597.38 - 1,223.27 | 801.45 |
| Upside | -77.2% - -53.4% | -69.4% |