Walchandnagar Industries Intrinsic Value

WALCHANNAG • Capital Goods
Current Stock Price
₹174.90
Primary Intrinsic Value
₹266.43
Market Cap
₹244.9 Cr
-25.5% Downside
Median Value
₹130.29
Value Range
₹106 - ₹266
Assessment
Trading Above Calculated Value
Safety Margin
-34.2%

WALCHANNAG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹266.43 ₹239.79 - ₹293.07 +52.3% Book Value/Share: ₹266.43, P/B: 1.0x
Revenue Multiple Method revenue ₹130.29 ₹117.26 - ₹143.32 -25.5% Revenue/Share: ₹162.86, P/S: 0.8x
Simple DCF (5Y) dcf ₹106.10 ₹84.88 - ₹127.32 -39.3% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check WALCHANNAG share price latest .

Valuation Comparison Chart

WALCHANNAG Intrinsic Value Analysis

What is the intrinsic value of WALCHANNAG?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Walchandnagar Industries (WALCHANNAG) is ₹130.29 (median value). With the current market price of ₹174.90, this represents a -25.5% variance from our estimated fair value.

The valuation range spans from ₹106.10 to ₹266.43, indicating ₹106.10 - ₹266.43.

Is WALCHANNAG undervalued or overvalued?

Based on our multi-method analysis, Walchandnagar Industries (WALCHANNAG) appears to be trading above calculated value by approximately 25.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.16 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.34 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -25.7% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -27.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.26x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹16 Cr ₹8 Cr Positive Free Cash Flow 7/10
March 2024 ₹11 Cr ₹11 Cr Positive Free Cash Flow 8/10
March 2023 ₹76 Cr ₹76 Cr Positive Free Cash Flow 8/10
March 2022 ₹28 Cr ₹28 Cr Positive Free Cash Flow 8/10
March 2021 ₹71 Cr ₹67 Cr Positive Free Cash Flow 8/10