The Discounted Cash Flow (DCF) valuation of Sterling and Wilson Solar Ltd (SWSOLAR.NS) is 336.69 INR. With the latest stock price at 165.46 INR, the upside of Sterling and Wilson Solar Ltd based on DCF is 103.5%.
Based on the latest price of 165.46 INR and our DCF valuation, Sterling and Wilson Solar Ltd (SWSOLAR.NS) is a buy. buying SWSOLAR.NS stocks now will result in a potential gain of 103.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 14.4% | 12.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 235.44 - 570.55 | 336.69 |
| Upside | 42.3% - 244.8% | 103.5% |