The Discounted Cash Flow (DCF) valuation of Vesuvius India Ltd (VESUVIUS.NS) is 219.49 INR. With the latest stock price at 516.90 INR, the upside of Vesuvius India Ltd based on DCF is -57.5%.
Based on the latest price of 516.90 INR and our DCF valuation, Vesuvius India Ltd (VESUVIUS.NS) is a sell. selling VESUVIUS.NS stocks now will result in a potential gain of 57.5%.
| Range | Selected | |
| WACC / Discount Rate | 13.4% - 16.7% | 15.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 181.93 - 280.49 | 219.49 |
| Upside | -64.8% - -45.7% | -57.5% |