LMW Intrinsic Value
LMW (LMW) median intrinsic value is ₹4728.90 from 10 valuation models (range ₹3153–₹7882), vs current price ₹15763.00 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Read LMW dividend history for the complete payout history and dividend yield track record.
LMW Valuation Methods Summary — DCF, Graham Number & P/E
LMW intrinsic value across 10 models vs current price ₹15763.00 — upside/downside and value range per method. For current market price and key ratios, visit LMW screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4728.90 | ₹3783.12 - ₹5674.68 | -70.0% | EPS: ₹238.48, Sector P/E: 12x |
| Book Value Method | asset | ₹3152.60 | ₹2837.34 - ₹3467.86 | -80.0% | Book Value/Share: ₹2606.36, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹4728.90 | ₹4256.01 - ₹5201.79 | -70.0% | Revenue/Share: ₹3534.55, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹6305.20 | ₹5674.68 - ₹6935.72 | -60.0% | EBITDA: ₹432.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹6305.20 | ₹5044.16 - ₹7566.24 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹4728.90 | ₹4256.01 - ₹5201.79 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4728.90 | ₹4256.01 - ₹5201.79 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹7881.50 | ₹7093.35 - ₹8669.65 | -50.0% | ROE: 8.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹4728.90 | ₹4256.01 - ₹5201.79 | -70.0% | EPS: ₹238.48, BVPS: ₹2606.36 |
| Dividend Yield Method | dividend | ₹4728.90 | ₹4256.01 - ₹5201.79 | -70.0% | DPS: ₹35.00, Target Yield: 3.5% |
LMW Intrinsic Value vs Market Price — All Valuation Models
LMW fair value range ₹3153–₹7882 vs current market price ₹15763.00 across 10 valuation models. Analyse LMW promoter holding to track promoter, FII and institutional holdings.
LMW Intrinsic Value Analysis — Undervalued or Overvalued?
LMW median intrinsic value ₹4728.90, current price ₹15763.00 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of LMW?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of LMW (LMW) is ₹4728.90 (median value). With the current market price of ₹15763.00, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹3152.60 to ₹7881.50, indicating ₹3152.60 - ₹7881.50.
Is LMW undervalued or overvalued?
Based on our multi-method analysis, LMW (LMW) appears to be trading above calculated value by approximately 70.0%.
LMW Financial Health — Key Ratios vs Industry Benchmarks
LMW 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 | 11.08 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 8.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.91x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
LMW Cash Flow Quality — Operating & Free Cash Flow
LMW 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 2026 | ₹177 Cr | ₹177 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹29 Cr | ₹29 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹141 Cr | ₹104 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹364 Cr | ₹243 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹485 Cr | ₹261 Cr | Positive Free Cash Flow | 8/10 |