We Win Intrinsic Value
We Win (WEWIN) median intrinsic value is ₹56.00 from 9 valuation models (range ₹24–₹104), vs current price ₹52.04 — +7.6% upside (Trading Near Calculated Value), margin of safety 7.1%. For current market price and key ratios, visit WEWIN company profile.
WEWIN Valuation Methods Summary — DCF, Graham Number & P/E
We Win intrinsic value across 9 models vs current price ₹52.04 — upside/downside and value range per method. Browse WEWIN financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹84.96 | ₹67.97 - ₹101.95 | +63.3% | EPS: ₹7.08, Sector P/E: 12x |
| Book Value Method | asset | ₹28.00 | ₹25.20 - ₹30.80 | -46.2% | Book Value/Share: ₹28.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹67.20 | ₹60.48 - ₹73.92 | +29.1% | Revenue/Share: ₹84.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹23.60 | ₹21.24 - ₹25.96 | -54.7% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹34.64 | ₹27.71 - ₹41.57 | -33.4% | CF Growth: 10.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹45.31 | ₹40.78 - ₹49.84 | -12.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹58.34 | ₹52.51 - ₹64.17 | +12.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹104.08 | ₹93.67 - ₹114.49 | +100.0% | ROE: 28.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹56.00 | ₹50.40 - ₹61.60 | +7.6% | EPS: ₹7.08, BVPS: ₹28.00 |
WEWIN Intrinsic Value vs Market Price — All Valuation Models
We Win fair value range ₹24–₹104 vs current market price ₹52.04 across 9 valuation models. Compare with WEWIN DCF to assess whether the stock is under or overvalued.
WEWIN Intrinsic Value Analysis — Undervalued or Overvalued?
We Win median intrinsic value ₹56.00, current price ₹52.04 — Trading Near Calculated Value by 7.6%, margin of safety 7.1%.
What is the intrinsic value of WEWIN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of We Win (WEWIN) is ₹56.00 (median value). With the current market price of ₹52.04, this represents a +7.6% variance from our estimated fair value.
The valuation range spans from ₹23.60 to ₹104.08, indicating ₹23.60 - ₹104.08.
Is WEWIN undervalued or overvalued?
Based on our multi-method analysis, We Win (WEWIN) appears to be trading near calculated value by approximately 7.6%.
WEWIN Financial Health — Key Ratios vs Industry Benchmarks
We Win 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 | 8.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.86 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 28.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.62x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
WEWIN Cash Flow Quality — Operating & Free Cash Flow
We Win 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 | ₹3 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹14 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹2 Cr | ₹-1 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |