505872.BO
WPIL Ltd
Price:
441.3
INR
Volume:
54,357
India | Machinery
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
505872.BO Intrinsic Value
-58 %
Upside
What is the intrinsic value of 505872.BO?
As of 2025-05-18, the Intrinsic Value of WPIL Ltd (505872.BO) is 185.52 INR. This 505872.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 441.30 INR, the upside of WPIL Ltd is -58%.
The range of the Intrinsic Value is 154.56 - 237.74 INR.
Is 505872.BO undervalued or overvalued?
Based on its market price of 441.30 INR and our intrinsic valuation, WPIL Ltd (505872.BO) is overvalued by 58%.
441.30 INR
Stock Price
185.52 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 154.56 - 237.74 | 185.52 | -58.0% | |
| DCF (Growth Exit 10Y) | 190.78 - 288.32 | 227.57 | -48.4% | |
| DCF (EBITDA Exit 5Y) | 392.07 - 542.65 | 449.79 | 1.9% | |
| DCF (EBITDA Exit 10Y) | 347.08 - 519.62 | 414.49 | -6.1% | |
| Peter Lynch Fair Value | 1,299.35 - 1,299.35 | 1,299.35 | 194.44% | |
| P/E Multiples | 432.95 - 1,696.43 | 1,028.15 | 133.0% | |
| EV/EBITDA Multiples | 410.1 - 587.37 | 475.34 | 7.7% | |
| Earnings Power Value | 311.19 - 393.54 | 352.37 | -20.2% | |
| Dividend Discount Model - Stable | 251.24 - 544.23 | 397.73 | -9.9% | |
| Dividend Discount Model - Multi Stages | 142.38 - 243.53 | 180.03 | -59.2% | |
| Market Cap (mil) | 43,102 |
| Beta | 1.21 |
| Outstanding shares (mil) | 98 |
| Enterprise Value (mil) | 41,390 |
| Market risk premium | 8.8% |
| Cost of Equity | 15.55% |
| Cost of Debt | 7.65% |
| WACC | 15.0% |