As of 2025-05-16, the Intrinsic Value of Welspun India Ltd (WELSPUNIND.NS) is 90.01 INR. This WELSPUNIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.35 INR, the upside of Welspun India Ltd is -36.30%.
The range of the Intrinsic Value is 67.04 - 130.22 INR
Based on its market price of 141.35 INR and our intrinsic valuation, Welspun India Ltd (WELSPUNIND.NS) is overvalued by 36.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.04 - 130.22 | 90.01 | -36.3% |
| DCF (Growth 10y) | 111.83 - 203.07 | 145.28 | 2.8% |
| DCF (EBITDA 5y) | 131.75 - 181.34 | 152.37 | 7.8% |
| DCF (EBITDA 10y) | 165.57 - 243.04 | 197.99 | 40.1% |
| Fair Value | 51.08 - 51.08 | 51.08 | -63.86% |
| P/E | 73.79 - 132.53 | 96.78 | -31.5% |
| EV/EBITDA | 70.62 - 130.77 | 96.60 | -31.7% |
| EPV | 70.25 - 94.39 | 82.32 | -41.8% |
| DDM - Stable | 29.19 - 61.00 | 45.09 | -68.1% |
| DDM - Multi | 69.04 - 113.36 | 85.93 | -39.2% |
| Market Cap (mil) | 137,365.06 |
| Beta | 1.11 |
| Outstanding shares (mil) | 971.81 |
| Enterprise Value (mil) | 159,648.86 |
| Market risk premium | 8.83% |
| Cost of Equity | 14.48% |
| Cost of Debt | 7.12% |
| WACC | 13.14% |