The Discounted Cash Flow (DCF) valuation of SML Isuzu Ltd (SMLISUZU.NS) is 2,391.25 INR. With the latest stock price at 2,722.80 INR, the upside of SML Isuzu Ltd based on DCF is -12.2%.
Based on the latest price of 2,722.80 INR and our DCF valuation, SML Isuzu Ltd (SMLISUZU.NS) is a sell. selling SMLISUZU.NS stocks now will result in a potential gain of 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 15.3% - 17.7% | 16.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,101.14 - 2,781.80 | 2,391.25 |
| Upside | -22.8% - 2.2% | -12.2% |