The Discounted Cash Flow (DCF) valuation of Thomas Cook (India) Ltd (THOMASCOOK.NS) is 125.17 INR. With the latest stock price at 95.70 INR, the upside of Thomas Cook (India) Ltd based on DCF is 30.8%.
Based on the latest price of 95.70 INR and our DCF valuation, Thomas Cook (India) Ltd (THOMASCOOK.NS) is a buy. buying THOMASCOOK.NS stocks now will result in a potential gain of 30.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.7% - 16.4% | 14.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 104.44 - 159.26 | 125.17 |
| Upside | 9.1% - 66.4% | 30.8% |