As of 2025-06-26, the Intrinsic Value of Welspun Corp Ltd (WELCORP.NS) is 573.30 INR. This WELCORP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 936.75 INR, the upside of Welspun Corp Ltd is -38.80%.
The range of the Intrinsic Value is 499.26 - 677.76 INR
Based on its market price of 936.75 INR and our intrinsic valuation, Welspun Corp Ltd (WELCORP.NS) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 499.26 - 677.76 | 573.30 | -38.8% |
| DCF (Growth 10y) | 647.92 - 865.92 | 739.35 | -21.1% |
| DCF (EBITDA 5y) | 1,046.04 - 1,665.09 | 1,365.75 | 45.8% |
| DCF (EBITDA 10y) | 950.02 - 1,486.85 | 1,210.76 | 29.3% |
| Fair Value | 1,812.86 - 1,812.86 | 1,812.86 | 93.53% |
| P/E | 825.21 - 1,580.81 | 1,143.76 | 22.1% |
| EV/EBITDA | 545.10 - 1,265.34 | 978.26 | 4.4% |
| EPV | 241.33 - 282.81 | 262.07 | -72.0% |
| DDM - Stable | 305.24 - 556.00 | 430.61 | -54.0% |
| DDM - Multi | 450.32 - 645.56 | 531.12 | -43.3% |
| Market Cap (mil) | 246,496.39 |
| Beta | 1.48 |
| Outstanding shares (mil) | 263.14 |
| Enterprise Value (mil) | 244,978.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.68% |
| Cost of Debt | 8.64% |
| WACC | 17.19% |