As of 2025-06-01, the Intrinsic Value of Wealth First Portfolio Managers Ltd (WEALTH.NS) is 442.00 INR. This WEALTH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 894.50 INR, the upside of Wealth First Portfolio Managers Ltd is -50.60%.
The range of the Intrinsic Value is 279.54 - 1,302.95 INR
Based on its market price of 894.50 INR and our intrinsic valuation, Wealth First Portfolio Managers Ltd (WEALTH.NS) is overvalued by 50.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 279.54 - 1,302.95 | 442.00 | -50.6% |
| DCF (Growth 10y) | 307.76 - 1,378.82 | 481.62 | -46.2% |
| DCF (EBITDA 5y) | 555.68 - 1,105.86 | 772.05 | -13.7% |
| DCF (EBITDA 10y) | 451.72 - 1,200.30 | 705.98 | -21.1% |
| Fair Value | 902.34 - 902.34 | 902.34 | 0.88% |
| P/E | 504.59 - 933.03 | 779.36 | -12.9% |
| EV/EBITDA | 656.93 - 977.83 | 821.30 | -8.2% |
| EPV | 107.01 - 269.28 | 188.14 | -79.0% |
| DDM - Stable | 253.67 - 538.07 | 395.87 | -55.7% |
| DDM - Multi | 358.99 - 576.00 | 441.01 | -50.7% |
| Market Cap (mil) | 9,526.42 |
| Beta | 0.81 |
| Outstanding shares (mil) | 10.65 |
| Enterprise Value (mil) | 9,542.92 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.00% |
| Cost of Debt | 22.84% |
| WACC | 14.63% |