The Discounted Cash Flow (DCF) valuation of Rushil Decor Ltd (RUSHIL.NS) is 22.15 INR. With the latest stock price at 15.41 INR, the upside of Rushil Decor Ltd based on DCF is 43.8%.
Based on the latest price of 15.41 INR and our DCF valuation, Rushil Decor Ltd (RUSHIL.NS) is a buy. buying RUSHIL.NS stocks now will result in a potential gain of 43.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.9% - 16.1% | 13.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.89 - 39.73 | 22.15 |
| Upside | -9.9% - 157.8% | 43.8% |