The Discounted Cash Flow (DCF) valuation of Va Tech Wabag Ltd (WABAG.NS) is 1,082.96 INR. With the latest stock price at 1,452.80 INR, the upside of Va Tech Wabag Ltd based on DCF is -25.5%.
Based on the latest price of 1,452.80 INR and our DCF valuation, Va Tech Wabag Ltd (WABAG.NS) is a sell. selling WABAG.NS stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 13.4% | 11.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 852.32 - 1,536.87 | 1,082.96 |
| Upside | -41.3% - 5.8% | -25.5% |