West Coast Paper Mills Intrinsic Value
WSTCSTPAPR • Forest Materials
Current Stock Price
₹443.00
Primary Intrinsic Value
₹132.90
Market Cap
₹575.9 Cr
+95.1%
Upside
Median Value
₹864.11
Value Range
₹133 - ₹1108
Assessment
Trading Below Calculated Value
Safety Margin
48.7%
WSTCSTPAPR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹132.90 | ₹106.32 - ₹159.48 | -70.0% | EPS: ₹10.60, Sector P/E: 12x |
| Book Value Method | asset | ₹1107.50 | ₹996.75 - ₹1218.25 | +150.0% | Book Value/Share: ₹3130.77, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹886.00 | ₹797.40 - ₹974.60 | +100.0% | Revenue/Share: ₹3280.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹886.00 | ₹797.40 - ₹974.60 | +100.0% | EBITDA: ₹364.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹707.00 | ₹565.60 - ₹848.40 | +59.6% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹132.90 | ₹119.61 - ₹146.19 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹132.90 | ₹119.61 - ₹146.19 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹864.11 | ₹777.70 - ₹950.52 | +95.1% | EPS: ₹10.60, BVPS: ₹3130.77 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
WSTCSTPAPR Intrinsic Value Analysis
What is the intrinsic value of WSTCSTPAPR?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of West Coast Paper Mills (WSTCSTPAPR) is ₹864.11 (median value). With the current market price of ₹443.00, this represents a +95.1% variance from our estimated fair value.
The valuation range spans from ₹132.90 to ₹1107.50, indicating ₹132.90 - ₹1107.50.
Is WSTCSTPAPR undervalued or overvalued?
Based on our multi-method analysis, West Coast Paper Mills (WSTCSTPAPR) appears to be trading below calculated value by approximately 95.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 4.93 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 1.2% | 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 | 0.77x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for West Coast Paper Mills
Additional stock information and data for WSTCSTPAPR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹99 Cr | ₹13 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹764 Cr | ₹407 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,238 Cr | ₹791 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹591 Cr | ₹447 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹338 Cr | ₹255 Cr | Positive Free Cash Flow | 8/10 |