The Discounted Cash Flow (DCF) valuation of Thomas Cook (India) Ltd (THOMASCOOK.NS) is 174.41 INR. With the latest stock price at 162.87 INR, the upside of Thomas Cook (India) Ltd based on DCF is 7.1%.
Based on the latest price of 162.87 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 7.1%.
| Range | Selected | |
| WACC / Discount Rate | 13.2% - 15.7% | 14.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 148.50 - 213.87 | 174.41 |
| Upside | -8.8% - 31.3% | 7.1% |