As of 2025-07-08, the Intrinsic Value of Wall Street Finance Ltd (511147.BO) is 79.86 INR. This 511147.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.01 INR, the upside of Wall Street Finance Ltd is 9.40%.
The range of the Intrinsic Value is 68.32 - 97.97 INR
Based on its market price of 73.01 INR and our intrinsic valuation, Wall Street Finance Ltd (511147.BO) is undervalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.32 - 97.97 | 79.86 | 9.4% |
| DCF (Growth 10y) | 109.09 - 159.90 | 128.97 | 76.7% |
| DCF (EBITDA 5y) | 118.54 - 171.84 | 134.37 | 84.0% |
| DCF (EBITDA 10y) | 158.45 - 237.69 | 183.75 | 151.7% |
| Fair Value | 9.86 - 9.86 | 9.86 | -86.50% |
| P/E | 63.34 - 93.98 | 80.39 | 10.1% |
| EV/EBITDA | 85.77 - 129.90 | 98.37 | 34.7% |
| EPV | 85.75 - 101.05 | 93.40 | 27.9% |
| DDM - Stable | 11.12 - 22.11 | 16.61 | -77.2% |
| DDM - Multi | 46.75 - 70.11 | 55.95 | -23.4% |
| Market Cap (mil) | 902.40 |
| Beta | 0.81 |
| Outstanding shares (mil) | 12.36 |
| Enterprise Value (mil) | 744.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.22% |
| Cost of Debt | 6.99% |
| WACC | 11.21% |