As of 2025-07-12, the Intrinsic Value of Wheels India Ltd (WHEELS.NS) is 955.50 INR. This WHEELS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 796.35 INR, the upside of Wheels India Ltd is 20.00%.
The range of the Intrinsic Value is 780.50 - 1,208.68 INR
Based on its market price of 796.35 INR and our intrinsic valuation, Wheels India Ltd (WHEELS.NS) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 780.50 - 1,208.68 | 955.50 | 20.0% |
| DCF (Growth 10y) | 951.43 - 1,381.67 | 1,129.86 | 41.9% |
| DCF (EBITDA 5y) | 1,558.56 - 2,427.32 | 1,758.96 | 120.9% |
| DCF (EBITDA 10y) | 1,438.96 - 2,239.93 | 1,663.40 | 108.9% |
| Fair Value | 1,150.04 - 1,150.04 | 1,150.04 | 44.41% |
| P/E | 1,080.04 - 1,485.85 | 1,190.41 | 49.5% |
| EV/EBITDA | 942.38 - 1,592.61 | 1,073.82 | 34.8% |
| EPV | 541.10 - 700.78 | 620.94 | -22.0% |
| DDM - Stable | 180.77 - 321.79 | 251.28 | -68.4% |
| DDM - Multi | 506.19 - 696.63 | 586.22 | -26.4% |
| Market Cap (mil) | 19,160.18 |
| Beta | 1.33 |
| Outstanding shares (mil) | 24.06 |
| Enterprise Value (mil) | 26,485.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.34% |
| Cost of Debt | 11.94% |
| WACC | 15.67% |