The Discounted Cash Flow (DCF) valuation of SOM Distilleries and Breweries Ltd (SDBL.NS) is 100.09 INR. With the latest stock price at 156.69 INR, the upside of SOM Distilleries and Breweries Ltd based on DCF is -36.1%.
Based on the latest price of 156.69 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 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 12.6% - 15.9% | 14.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 81.42 - 129.08 | 100.09 |
| Upside | -48.0% - -17.6% | -36.1% |