As of 2026-04-02, the Intrinsic Value of Whirlpool of India Ltd (WHIRLPOOL.NS) is 603.12 INR. This WHIRLPOOL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 830.25 INR, the upside of Whirlpool of India Ltd is -27.40%.
The range of the Intrinsic Value is 535.21 - 708.44 INR
Based on its market price of 830.25 INR and our intrinsic valuation, Whirlpool of India Ltd (WHIRLPOOL.NS) is overvalued by 27.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 535.21 - 708.44 | 603.12 | -27.4% |
| DCF (Growth 10y) | 632.44 - 831.94 | 711.59 | -14.3% |
| DCF (EBITDA 5y) | 1,093.50 - 1,325.78 | 1,203.37 | 44.9% |
| DCF (EBITDA 10y) | 1,033.84 - 1,332.27 | 1,170.19 | 40.9% |
| Fair Value | 188.52 - 188.52 | 188.52 | -77.29% |
| P/E | 840.86 - 1,047.73 | 929.61 | 12.0% |
| EV/EBITDA | 826.04 - 1,222.48 | 994.01 | 19.7% |
| EPV | 444.50 - 503.63 | 474.07 | -42.9% |
| DDM - Stable | 131.73 - 260.60 | 196.16 | -76.4% |
| DDM - Multi | 362.84 - 552.07 | 437.48 | -47.3% |
| Market Cap (mil) | 105,333.82 |
| Beta | 0.91 |
| Outstanding shares (mil) | 126.87 |
| Enterprise Value (mil) | 81,872.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.50% |
| Cost of Debt | 10.65% |
| WACC | 14.32% |