The Discounted Cash Flow (DCF) valuation of VST Industries Ltd (VSTIND.NS) is 183.34 INR. With the latest stock price at 289.40 INR, the upside of VST Industries Ltd based on DCF is -36.6%.
Based on the latest price of 289.40 INR and our DCF valuation, VST Industries Ltd (VSTIND.NS) is a sell. selling VSTIND.NS stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.5% | 10.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 143.76 - 263.55 | 183.34 |
| Upside | -50.3% - -8.9% | -36.6% |