As of 2025-08-08, the Intrinsic Value of Wim Plast Ltd (526586.BO) is 574.26 INR. This 526586.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 500.95 INR, the upside of Wim Plast Ltd is 14.60%.
The range of the Intrinsic Value is 493.34 - 696.90 INR
Based on its market price of 500.95 INR and our intrinsic valuation, Wim Plast Ltd (526586.BO) is undervalued by 14.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 493.34 - 696.90 | 574.26 | 14.6% |
| DCF (Growth 10y) | 532.38 - 715.04 | 605.82 | 20.9% |
| DCF (EBITDA 5y) | 610.73 - 730.45 | 647.79 | 29.3% |
| DCF (EBITDA 10y) | 619.50 - 749.54 | 665.87 | 32.9% |
| Fair Value | 338.47 - 338.47 | 338.47 | -32.43% |
| P/E | 623.28 - 973.07 | 793.19 | 58.3% |
| EV/EBITDA | 544.67 - 773.79 | 633.02 | 26.4% |
| EPV | 530.28 - 614.86 | 572.57 | 14.3% |
| DDM - Stable | 178.21 - 321.63 | 249.92 | -50.1% |
| DDM - Multi | 192.66 - 269.00 | 224.45 | -55.2% |
| Market Cap (mil) | 6,011.40 |
| Beta | 0.91 |
| Outstanding shares (mil) | 12.00 |
| Enterprise Value (mil) | 5,723.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.01% |
| Cost of Debt | 5.00% |
| WACC | 10.88% |