The Discounted Cash Flow (DCF) valuation of Varun Beverages Ltd (VBL.NS) is 196.01 INR. With the latest stock price at 490.15 INR, the upside of Varun Beverages Ltd based on DCF is -60.0%.
Based on the latest price of 490.15 INR and our DCF valuation, Varun Beverages Ltd (VBL.NS) is a sell. selling VBL.NS stocks now will result in a potential gain of 60.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 14.8% | 13.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 153.06 - 276.53 | 196.01 |
| Upside | -68.8% - -43.6% | -60.0% |