As of 2025-05-24, the Intrinsic Value of Zydus Wellness Ltd (ZYDUSWELL.NS) is 819.45 INR. This ZYDUSWELL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,946.00 INR, the upside of Zydus Wellness Ltd is -57.90%.
The range of the Intrinsic Value is 657.21 - 1,103.23 INR
Based on its market price of 1,946.00 INR and our intrinsic valuation, Zydus Wellness Ltd (ZYDUSWELL.NS) is overvalued by 57.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 657.21 - 1,103.23 | 819.45 | -57.9% |
| DCF (Growth 10y) | 845.41 - 1,372.35 | 1,039.13 | -46.6% |
| DCF (EBITDA 5y) | 1,095.11 - 1,575.49 | 1,294.72 | -33.5% |
| DCF (EBITDA 10y) | 1,201.14 - 1,808.31 | 1,451.19 | -25.4% |
| Fair Value | 1,168.39 - 1,168.39 | 1,168.39 | -39.96% |
| P/E | 1,192.73 - 2,379.30 | 1,668.92 | -14.2% |
| EV/EBITDA | 734.73 - 1,179.05 | 894.88 | -54.0% |
| EPV | 331.82 - 424.36 | 378.09 | -80.6% |
| DDM - Stable | 297.93 - 668.54 | 483.23 | -75.2% |
| DDM - Multi | 491.72 - 857.31 | 624.95 | -67.9% |
| Market Cap (mil) | 123,823.98 |
| Beta | 0.79 |
| Outstanding shares (mil) | 63.63 |
| Enterprise Value (mil) | 125,150.98 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.45% |
| Cost of Debt | 6.80% |
| WACC | 13.25% |