The Discounted Cash Flow (DCF) valuation of Thomas Scott (India) Ltd (THOMASCOTT.NS) is 129.18 INR. With the latest stock price at 379.90 INR, the upside of Thomas Scott (India) Ltd based on DCF is -66.0%.
Based on the latest price of 379.90 INR and our DCF valuation, Thomas Scott (India) Ltd (THOMASCOTT.NS) is a sell. selling THOMASCOTT.NS stocks now will result in a potential gain of 66.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.6% - 38.2% | 24.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 75.02 - 423.94 | 129.18 |
| Upside | -80.3% - 11.6% | -66.0% |