The Discounted Cash Flow (DCF) valuation of W.S. Industries (India) Ltd (WSI.NS) is 21.68 INR. With the latest stock price at 72.20 INR, the upside of W.S. Industries (India) Ltd based on DCF is -70.0%.
Based on the latest price of 72.20 INR and our DCF valuation, W.S. Industries (India) Ltd (WSI.NS) is a sell. selling WSI.NS stocks now will result in a potential gain of 70.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.6% - 13.0% | 11.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 16.16 - 31.53 | 21.68 |
| Upside | -77.6% - -56.3% | -70.0% |