What is the intrinsic value of WABAG.NS?

As of 2025-08-02, the Intrinsic Value of Va Tech Wabag Ltd (WABAG.NS) is 1,083.24 INR. This WABAG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,574.70 INR, the upside of Va Tech Wabag Ltd is -31.20%.

The range of the Intrinsic Value is 869.85 - 1,495.15 INR

Is WABAG.NS undervalued or overvalued?

Based on its market price of 1,574.70 INR and our intrinsic valuation, Va Tech Wabag Ltd (WABAG.NS) is overvalued by 31.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	869.85 - 1,495.15	1,083.24	-31.2%
DCF (Growth 10y)	1,052.03 - 1,774.72	1,301.48	-17.4%
DCF (EBITDA 5y)	850.46 - 1,114.79	951.31	-39.6%
DCF (EBITDA 10y)	1,022.70 - 1,387.09	1,166.93	-25.9%
Fair Value	1,186.52 - 1,186.52	1,186.52	-24.65%
P/E	284.76 - 972.94	557.29	-64.6%
EV/EBITDA	560.43 - 818.71	684.63	-56.5%
EPV	460.21 - 577.34	518.78	-67.1%
DDM - Stable	303.43 - 752.40	527.92	-66.5%
DDM - Multi	471.93 - 942.82	632.52	-59.8%