KANPUR PLASTIPACK LIMITED — DCF Sensitivity
Pivot the two assumptions that drive the bulk of DCF output: cost of capital (WACC) and terminal growth (TG). Cells are coloured by margin of safety vs. the live current price.
DCF Sensitivity — KANPRPLA
How the fair value (and margin of safety vs. current price ₹194) shifts as you change WACC (cost of capital) and terminal growth. Click any cell to lock it as a “what-if” scenario.
| TG ↓ \ WACC → | 8.0% | 8.5% | 9.0% | 9.5% | 10.0% | 10.5% | 11.0% | 11.5% | 12.0% | 12.5% | 13.0% | 13.5% | 14.0% | 14.5% | 15.0% | 15.5% | 16.0% |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1.0% | |||||||||||||||||
| 1.5% | |||||||||||||||||
| 2.0% | |||||||||||||||||
| 2.5% | |||||||||||||||||
| 3.0% | |||||||||||||||||
| 3.5% | |||||||||||||||||
| 4.0% | |||||||||||||||||
| 4.5% | |||||||||||||||||
| 5.0% | |||||||||||||||||
| 5.5% | |||||||||||||||||
| 6.0% |
Anchor (published)
WACC 11.1% · TG 4.0% → FV ₹254
MoS +30.7%
Selected scenario
Click a cell to lock a “what-if”.
Mock recompute via Gordon-Growth extrapolation around the published anchor — exact figures will sync once the dedicated DCF-sensitivity endpoint ships.