The Discounted Cash Flow (DCF) valuation of SOM Distilleries and Breweries Ltd (SDBL.NS) is 96.64 INR. With the latest stock price at 134.28 INR, the upside of SOM Distilleries and Breweries Ltd based on DCF is -28.0%.
Based on the latest price of 134.28 INR and our DCF valuation, SOM Distilleries and Breweries Ltd (SDBL.NS) is a sell. selling SDBL.NS stocks now will result in a potential gain of 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 12.6% - 15.5% | 14.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 80.65 - 120.68 | 96.64 |
| Upside | -39.9% - -10.1% | -28.0% |