Considerations :
- Free cash flow growth (11%) (The CAGR growth during the last 10 years)
- Discount rate 10.70% (As per latest Annual Report - FY 2024)
- Perpuitity Growth 2%
By considering the above, and by simple DCF analysis, the current stock price of Rs. 2785/-, is priced for the next 30 years.
Thoughts and rationale are welcome