The Discounted Cash Flow (DCF) valuation of VRL Logistics Ltd (VRLLOG.NS) is 399.50 INR. With the latest stock price at 644.55 INR, the upside of VRL Logistics Ltd based on DCF is -38.0%.
Based on the latest price of 644.55 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 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.8% | 13.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 296.88 - 578.01 | 399.50 |
| Upside | -53.9% - -10.3% | -38.0% |