Antony Waste Handling Cell Intrinsic Value
Antony Waste Handling Cell (AWHCL) median intrinsic value is ₹737.86 from 9 valuation models (range ₹293–₹1084), vs current price ₹433.40 — +70.2% upside (Trading Below Calculated Value), margin of safety 41.3%. For current market price and key ratios, visit Antony Waste Handling Cell screener.
AWHCL Valuation Methods Summary — DCF, Graham Number & P/E
Antony Waste Handling Cell intrinsic value across 9 models vs current price ₹433.40 — upside/downside and value range per method. Analyse AWHCL shareholding pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹550.08 | ₹440.06 - ₹660.10 | +26.9% | EPS: ₹45.84, Sector P/E: 12x |
| Book Value Method | asset | ₹527.86 | ₹475.07 - ₹580.65 | +21.8% | Book Value/Share: ₹527.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹845.71 | ₹761.14 - ₹930.28 | +95.1% | Revenue/Share: ₹845.71, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹866.80 | ₹780.12 - ₹953.48 | +100.0% | EBITDA: ₹272.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1083.50 | ₹866.80 - ₹1300.20 | +150.0% | CF Growth: 14.1%, Discount: 15% |
| PEG Ratio Method | growth | ₹293.38 | ₹264.04 - ₹322.72 | -32.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹377.72 | ₹339.95 - ₹415.49 | -12.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹866.80 | ₹780.12 - ₹953.48 | +100.0% | ROE: 20.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹737.86 | ₹664.07 - ₹811.65 | +70.2% | EPS: ₹45.84, BVPS: ₹527.86 |
AWHCL Intrinsic Value vs Market Price — All Valuation Models
Antony Waste Handling Cell fair value range ₹293–₹1084 vs current market price ₹433.40 across 9 valuation models. Read AWHCL dividend yield for the complete payout history and dividend yield track record.
AWHCL Intrinsic Value Analysis — Undervalued or Overvalued?
Antony Waste Handling Cell median intrinsic value ₹737.86, current price ₹433.40 — Trading Below Calculated Value by 70.2%, margin of safety 41.3%.
What is the intrinsic value of AWHCL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Antony Waste Handling Cell (AWHCL) is ₹737.86 (median value). With the current market price of ₹433.40, this represents a +70.2% variance from our estimated fair value.
The valuation range spans from ₹293.38 to ₹1083.50, indicating ₹293.38 - ₹1083.50.
Is AWHCL undervalued or overvalued?
Based on our multi-method analysis, Antony Waste Handling Cell (AWHCL) appears to be trading below calculated value by approximately 70.2%.
AWHCL Financial Health — Key Ratios vs Industry Benchmarks
Antony Waste Handling Cell financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.30 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 20.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 20.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.68x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
AWHCL Cash Flow Quality — Operating & Free Cash Flow
Antony Waste Handling Cell operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹190 Cr | ₹114 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹140 Cr | ₹64 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹90 Cr | ₹-40 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹105 Cr | ₹35 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹112 Cr | ₹96 Cr | Positive Free Cash Flow | 8/10 |