| 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 | ₹2,770B | |||||
| 2021 | - | - (-) | P/E Ratio | 21 | 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 | 0.17 | Debt/Equity | 0.08 | |||||
| 2025 | ₹154B | -6.8% (-6.1%) | PreTax Margin | 15.88 | BV/Share | 45 | |||||
| 5Y Average FCF | ₹132B | 21.3% (16.6%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (21.3%) | ||||||||||
| 2026 | ₹187B | MBG Intrinsic Value | ₹112 | ||||||||
| 2027 | ₹227B | ||||||||||
| 2028 | ₹276B | ||||||||||
| 2029 | ₹335B | ||||||||||
| 2030 | ₹406B | ||||||||||
| 2031 | ₹493B | ||||||||||
| Terminal Value | ₹10,246B | Net Worth/Share | ₹79 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹8,114B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹122B | ₹781 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹64B | WACC | 7.3% | 680 | 734 | 798 | 877 | 976 | |||
| Equity Value | ₹8,172B | 7.4% | 674 | 726 | 789 | 866 | 963 | ||||
| Shares Outstanding | 10,470,400,000 | 7.4% | 668 | 719 | 781 | 856 | 950 | ||||
| 7.9% | 612 | 654 | 704 | 764 | 837 | ||||||
| DCF Intrinsic Value | ₹781 | 8.4% | 563 | 599 | 640 | 688 | 747 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||