The Discounted Cash Flow (DCF) valuation of Waterbase Ltd (WATERBASE.NS) is 42.41 INR. With the latest stock price at 75.00 INR, the upside of Waterbase Ltd based on DCF is -43.4%.
Based on the latest price of 75.00 INR and our DCF valuation, Waterbase Ltd (WATERBASE.NS) is a sell. selling WATERBASE.NS stocks now will result in a potential gain of 43.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.8% - 19.5% | 16.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 31.03 - 66.38 | 42.41 |
| Upside | -58.6% - -11.5% | -43.4% |