The Discounted Cash Flow (DCF) valuation of VRL Logistics Ltd (VRLLOG.NS) is 127.74 INR. With the latest stock price at 231.25 INR, the upside of VRL Logistics Ltd based on DCF is -44.8%.
Based on the latest price of 231.25 INR and our DCF valuation, VRL Logistics Ltd (VRLLOG.NS) is a sell. selling VRLLOG.NS stocks now will result in a potential gain of 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.9% - 12.8% | 11.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 99.32 - 171.73 | 127.74 |
| Upside | -57.0% - -25.7% | -44.8% |