What is the intrinsic value of WELCORP.NS?

As of 2025-05-08, the Intrinsic Value of Welspun Corp Ltd (WELCORP.NS) is 670.36 INR. This WELCORP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 760.45 INR, the upside of Welspun Corp Ltd is -11.80%.

The range of the Intrinsic Value is 563.33 - 824.54 INR

Is WELCORP.NS undervalued or overvalued?

Based on its market price of 760.45 INR and our intrinsic valuation, Welspun Corp Ltd (WELCORP.NS) is overvalued by 11.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	563.33 - 824.54	670.36	-11.8%
DCF (Growth 10y)	868.26 - 1,225.34	1,016.00	33.6%
DCF (EBITDA 5y)	1,160.69 - 1,644.51	1,400.71	84.2%
DCF (EBITDA 10y)	1,329.04 - 1,923.61	1,610.28	111.8%
Fair Value	1,404.49 - 1,404.49	1,404.49	84.69%
P/E	478.34 - 910.11	695.67	-8.5%
EV/EBITDA	449.43 - 820.41	664.06	-12.7%
EPV	0.10 - 10.72	5.41	-99.3%
DDM - Stable	246.14 - 450.61	348.38	-54.2%
DDM - Multi	557.70 - 791.28	654.19	-14.0%