As of 2025-06-18, the Intrinsic Value of Welspun Specialty Solutions Ltd (500365.BO) is 29.47 INR. This 500365.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.05 INR, the upside of Welspun Specialty Solutions Ltd is -20.50%.
The range of the Intrinsic Value is 24.22 - 37.81 INR
Based on its market price of 37.05 INR and our intrinsic valuation, Welspun Specialty Solutions Ltd (500365.BO) is overvalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.22 - 37.81 | 29.47 | -20.5% |
| DCF (Growth 10y) | 52.56 - 86.86 | 65.79 | 77.6% |
| DCF (EBITDA 5y) | 83.21 - 123.80 | 107.82 | 191.0% |
| DCF (EBITDA 10y) | 134.29 - 225.85 | 183.48 | 395.2% |
| Fair Value | -1.68 - -1.68 | -1.68 | -104.52% |
| P/E | (2.00) - 11.49 | 4.28 | -88.5% |
| EV/EBITDA | 20.08 - 35.35 | 27.72 | -25.2% |
| EPV | 6.30 - 7.82 | 7.06 | -81.0% |
| DDM - Stable | (0.32) - (0.63) | (0.47) | -101.3% |
| DDM - Multi | 15.52 - 24.90 | 19.20 | -48.2% |
| Market Cap (mil) | 24,549.70 |
| Beta | 0.97 |
| Outstanding shares (mil) | 662.61 |
| Enterprise Value (mil) | 24,030.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.20% |
| Cost of Debt | 19.34% |
| WACC | 15.58% |