The Discounted Cash Flow (DCF) valuation of Themis Medicare Ltd (THEMISMED.NS) is 35.11 INR. With the latest stock price at 140.00 INR, the upside of Themis Medicare Ltd based on DCF is -74.9%.
Based on the latest price of 140.00 INR and our DCF valuation, Themis Medicare Ltd (THEMISMED.NS) is a sell. selling THEMISMED.NS stocks now will result in a potential gain of 74.9%.
| Range | Selected | |
| WACC / Discount Rate | 12.5% - 17.2% | 14.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 25.94 - 52.51 | 35.11 |
| Upside | -81.5% - -62.5% | -74.9% |