The Discounted Cash Flow (DCF) valuation of Varun Beverages Ltd (VBL.NS) is 175.26 INR. With the latest stock price at 461.40 INR, the upside of Varun Beverages Ltd based on DCF is -62.0%.
Based on the latest price of 461.40 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 62.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 15.2% | 13.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 136.86 - 248.25 | 175.26 |
| Upside | -70.3% - -46.2% | -62.0% |