The Discounted Cash Flow (DCF) valuation of Bharat Dynamics Ltd (BDL.NS) is (89.31) INR. With the latest stock price at 1,185.60 INR, the upside of Bharat Dynamics Ltd based on DCF is -107.5%.
Based on the latest price of 1,185.60 INR and our DCF valuation, Bharat Dynamics Ltd (BDL.NS) is a sell. selling BDL.NS stocks now will result in a potential gain of 107.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 14.9% - 17.4% | 16.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (97.26) - (83.75) | (89.31) |
| Upside | -108.2% - -107.1% | -107.5% |