Western India Ply Intrinsic Value
WIPL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹45.74 | ₹36.59 - ₹54.89 | -70.0% | EPS: ₹1.00, Sector P/E: 25x |
| Book Value Method | asset | ₹125.00 | ₹112.50 - ₹137.50 | -18.0% | Book Value/Share: ₹50.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹200.00 | ₹180.00 - ₹220.00 | +31.2% | Revenue/Share: ₹133.33, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹60.99 | ₹54.89 - ₹67.09 | -60.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹60.99 | ₹48.79 - ₹73.19 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹45.74 | ₹41.17 - ₹50.31 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹45.74 | ₹41.17 - ₹50.31 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹45.74 | ₹41.17 - ₹50.31 | -70.0% | EPS: ₹1.00, BVPS: ₹50.00 |
Want to compare with current market value? Check WIPL share price latest .
Valuation Comparison Chart
WIPL Intrinsic Value Analysis
What is the intrinsic value of WIPL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Western India Ply (WIPL) is ₹60.99 (median value). With the current market price of ₹152.47, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹45.74 to ₹200.00, indicating ₹45.74 - ₹200.00.
Is WIPL undervalued or overvalued?
Based on our multi-method analysis, Western India Ply (WIPL) appears to be trading above calculated value by approximately 60.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 4.64 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Operating Margin | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.50x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Western India Ply
Additional stock information and data for WIPL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹3 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹15 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹10 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |