Western India Ply Intrinsic Value
Western India Ply (WIPL) median intrinsic value is ₹58.09 from 8 valuation models (range ₹44–₹200), vs current price ₹145.23 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore WIPL share price data to track price trends across different timeframes.
WIPL Valuation Methods Summary — DCF, Graham Number & P/E
Western India Ply intrinsic value across 8 models vs current price ₹145.23 — upside/downside and value range per method. Browse WIPL cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹43.57 | ₹34.86 - ₹52.28 | -70.0% | EPS: ₹1.00, Sector P/E: 25x |
| Book Value Method | asset | ₹125.00 | ₹112.50 - ₹137.50 | -13.9% | Book Value/Share: ₹50.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹200.00 | ₹180.00 - ₹220.00 | +37.7% | Revenue/Share: ₹133.33, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹58.09 | ₹52.28 - ₹63.90 | -60.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹58.09 | ₹46.47 - ₹69.71 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹43.57 | ₹39.21 - ₹47.93 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹43.57 | ₹39.21 - ₹47.93 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹43.57 | ₹39.21 - ₹47.93 | -70.0% | EPS: ₹1.00, BVPS: ₹50.00 |
WIPL Intrinsic Value vs Market Price — All Valuation Models
Western India Ply fair value range ₹44–₹200 vs current market price ₹145.23 across 8 valuation models. For current market price and key ratios, visit Western India Ply screener.
WIPL Intrinsic Value Analysis — Undervalued or Overvalued?
Western India Ply median intrinsic value ₹58.09, current price ₹145.23 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
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 ₹58.09 (median value). With the current market price of ₹145.23, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹43.57 to ₹200.00, indicating ₹43.57 - ₹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%.
WIPL Financial Health — Key Ratios vs Industry Benchmarks
Western India Ply 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 | 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 |
WIPL Cash Flow Quality — Operating & Free Cash Flow
Western India Ply 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 | ₹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 |