As of 2025-05-20, the Intrinsic Value of Wheels India Ltd (WHEELS.NS) is 738.89 INR. This WHEELS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 772.65 INR, the upside of Wheels India Ltd is -4.40%.
The range of the Intrinsic Value is 595.09 - 946.87 INR
Based on its market price of 772.65 INR and our intrinsic valuation, Wheels India Ltd (WHEELS.NS) is overvalued by 4.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 595.09 - 946.87 | 738.89 | -4.4% |
| DCF (Growth 10y) | 870.10 - 1,283.51 | 1,041.09 | 34.7% |
| DCF (EBITDA 5y) | 1,469.97 - 2,177.68 | 1,670.32 | 116.2% |
| DCF (EBITDA 10y) | 1,374.54 - 2,064.85 | 1,598.03 | 106.8% |
| Fair Value | 1,137.54 - 1,137.54 | 1,137.54 | 47.23% |
| P/E | 742.85 - 1,508.83 | 1,043.68 | 35.1% |
| EV/EBITDA | 886.97 - 1,402.24 | 1,013.12 | 31.1% |
| EPV | 150.67 - 234.24 | 192.45 | -75.1% |
| DDM - Stable | 173.12 - 316.75 | 244.93 | -68.3% |
| DDM - Multi | 468.53 - 666.32 | 550.25 | -28.8% |
| Market Cap (mil) | 18,875.84 |
| Beta | 1.56 |
| Outstanding shares (mil) | 24.43 |
| Enterprise Value (mil) | 26,183.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.66% |
| Cost of Debt | 11.04% |
| WACC | 15.60% |