| Intrinsic Valuation of: WIPRO | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 13 | Market Cap | ₹1,992B | |||||
| 2021 | - | - (-) | P/E Ratio | 15 | Total Asset | ₹1,287B | |||||
| 2022 | ₹91B | - (-) | Net Income | ₹131B | Total Debt | ₹64B | |||||
| 2023 | ₹116B | 27.7% (11.6%) | EBITDA | ₹214B | Total Liab | ₹456B | |||||
| 2024 | ₹166B | 43.1% (44.3%) | Opr Margin | 16.91 | Debt/Equity | 0.08 | |||||
| 2025 | ₹154B | -6.8% (-6.1%) | PreTax Margin | 15.88 | BV/Share | 45 | |||||
| 5Y Average FCF | ₹132B | 11.1% (16.6%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 7.13% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (11.1%) | ||||||||||
| 2026 | ₹164B | MBG Intrinsic Value | ₹112 | ||||||||
| 2027 | ₹179B | ||||||||||
| 2028 | ₹193B | ||||||||||
| 2029 | ₹205B | ||||||||||
| 2030 | ₹213B | ||||||||||
| 2031 | ₹218B | ||||||||||
| Terminal Value | ₹4,814B | Net Worth/Share | ₹79 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹4,102B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹122B | ₹397 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹64B | WACC | 6.5% | 383 | 417 | 459 | 512 | 584 | |||
| Equity Value | ₹4,160B | 7.2% | 339 | 364 | 394 | 432 | 480 | ||||
| Shares Outstanding | 10,485,108,393 | 7.8% | 304 | 323 | 346 | 374 | 408 | ||||
| 8.5% | 275 | 290 | 308 | 329 | 355 | ||||||
| DCF Intrinsic Value | ₹397 | 9.1% | 251 | 263 | 278 | 294 | 313 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||