WEWORK INDIA MANAGEMENT L DCF Valuation
WEWORK · Services · Current price ₹675
WEWORK INDIA MANAGEMENT L intrinsic-value estimate
Our intrinsic-value model estimates WEWORK INDIA MANAGEMENT L is worth ₹33 per share, based on 24% ROE fading to 15% over ~10 yrs, on ₹23 book. Rather than a raw DCF — which is highly sensitive to fragile cash-flow forecasts — we use a residual-income (excess-return) model: a company is worth its book value plus the present value of the returns it earns ABOVE its cost of equity. A narrow economic moat sets how long that edge is assumed to last.
Try your own assumptions
Prefer a classic discounted-cash-flow view? Open the DCF calculator below — it pre-fills WEWORK INDIA MANAGEMENT L's real free cash flow, net debt and share count so you can model your own growth and discount-rate scenario in seconds.
More on WEWORK INDIA MANAGEMENT L
DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.