WNS (Holdings) Limited logo WNS - WNS (Holdings) Limited

Inactive Ticker WNS is not actively trading. Quotes and analytics may be stale.
Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 14
HOLD 7
SELL 0
STRONG
SELL 0
| PRICE TARGET: $70.63 DETAILS
HIGH: $98.00
LOW: $55.00
MEDIAN: $63.50
CONSENSUS: $70.63
DOWNSIDE: 7.65%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 70% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Moderate
Trading 29.1% above fair value
Current Price $76.48
Bear Case $43.75 42.8% downside ($43.75 - $76.48) / $76.48 = -42.8% 6% stage 1 growth, 11% discount
Fair Value $59.23 22.6% downside ($59.23 - $76.48) / $76.48 = -22.6% 9% stage 1 growth, 11% discount
Bull Case $74.20 3.0% downside ($74.20 - $76.48) / $76.48 = -3.0% 12% stage 1 growth, 11% discount

Adjust Assumptions

9.4%
11.0%
3.0%

Key Value Driver

FCF growth rate (9% base case)

Terminal Value % of EV 38%
Implied Market Multiple 28.0x

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $70.63 from 21 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $59.23 per share.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions