The Discounted Cash Flow (DCF) valuation of Shalby Ltd (SHALBY.NS) is 117.72 INR. With the latest stock price at 199.09 INR, the upside of Shalby Ltd based on DCF is -40.9%.
Based on the latest price of 199.09 INR and our DCF valuation, Shalby Ltd (SHALBY.NS) is a sell. selling SHALBY.NS stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 11.8% - 15.7% | 13.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 81.76 - 184.73 | 117.72 |
| Upside | -58.9% - -7.2% | -40.9% |