The Discounted Cash Flow (DCF) valuation of Swan Energy Ltd (SWANENERGY.NS) is (1,248.29) INR. With the latest stock price at 502.25 INR, the upside of Swan Energy Ltd based on DCF is -348.5%.
Based on the latest price of 502.25 INR and our DCF valuation, Swan Energy Ltd (SWANENERGY.NS) is a sell. selling SWANENERGY.NS stocks now will result in a potential gain of 348.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 10.8% - 15.8% | 13.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,835.45) - (980.56) | (1,248.29) |
| Upside | -465.4% - -295.2% | -348.5% |