As of 2025-05-15, the Intrinsic Value of West Coast Paper Mills Ltd (WSTCSTPAPR.NS) is 637.07 INR. This WSTCSTPAPR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 460.65 INR, the upside of West Coast Paper Mills Ltd is 38.3%.

The range of the Intrinsic Value is 560.94 - 738.45 INR.

Is WSTCSTPAPR.NS undervalued or overvalued?

Based on its market price of 460.65 INR and our intrinsic valuation, West Coast Paper Mills Ltd (WSTCSTPAPR.NS) is undervalued by 38.3%.

460.65 INR

Stock Price

637.07 INR

Intrinsic Value

Intrinsic Value Details

WSTCSTPAPR.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	560.94 - 738.45	637.07	38.3%
DCF (Growth Exit 10Y)	637.53 - 827.79	719.68	56.2%
DCF (EBITDA Exit 5Y)	751.15 - 1,028.7	876.56	90.3%
DCF (EBITDA Exit 10Y)	746.81 - 1,020.11	867.29	88.3%
Peter Lynch Fair Value	1,464.61 - 1,464.61	1,464.61	217.94%
P/E Multiples	510.86 - 679.86	601.60	30.6%
EV/EBITDA Multiples	501.37 - 772.83	590.85	28.3%
Earnings Power Value	724.59 - 910.34	817.47	77.5%
Dividend Discount Model - Stable	224.5 - 385.59	305.05	-33.8%
Dividend Discount Model - Multi Stages	483.3 - 657.13	557.52	21.0%

WSTCSTPAPR.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Century Textile and Industries Ltd	713.79 - 1,299.46	927.77	-63.7%
JK Paper Ltd	224.72 - 397.79	292.15	-14.5%
Seshasayee Paper and Boards Ltd	328.1 - 482.24	383.07	37.1%
Andhra Paper Ltd	67.86 - 100.39	80.85	6.0%
Tamilnadu Newsprint & Papers Ltd	57.22 - 352.86	154.11	6.0%
Pudumjee Paper Products Ltd	66.14 - 100.58	79.30	-23.5%
Kuantum Papers Ltd	93.95 - 171.94	123.95	13.6%
Emami Paper Mills Ltd	38.47 - 210.58	89.49	-5.8%
Ruchira Papers Ltd	98.91 - 170.18	124.38	0.4%
Star Paper Mills Ltd	197.98 - 277.79	230.00	35.8%

WSTCSTPAPR.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	30,426
Beta	1.15
Outstanding shares (mil)	66
Enterprise Value (mil)	34,182

Market risk premium	8.8%
Cost of Equity	16.5%
Cost of Debt	7.85%
WACC	15.5%