The Discounted Cash Flow (DCF) valuation of United Nilgiri Tea Estates Company Ltd (UNITEDTEA.NS) is 274.95 INR. With the latest stock price at 524.90 INR, the upside of United Nilgiri Tea Estates Company Ltd based on DCF is -47.6%.
Based on the latest price of 524.90 INR and our DCF valuation, United Nilgiri Tea Estates Company Ltd (UNITEDTEA.NS) is a sell. selling UNITEDTEA.NS stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 11.7% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 228.53 - 351.41 | 274.95 |
| Upside | -56.5% - -33.1% | -47.6% |