WeWork India Management Intrinsic Value
WEWORK Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹186.21 | ₹148.97 - ₹223.45 | -70.0% | EPS: ₹1.88, Sector P/E: 12x |
| Book Value Method | asset | ₹124.14 | ₹111.73 - ₹136.55 | -80.0% | Book Value/Share: ₹14.89, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹186.21 | ₹167.59 - ₹204.83 | -70.0% | Revenue/Share: ₹173.63, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹660.29 | ₹594.26 - ₹726.32 | +6.4% | EBITDA: ₹1564.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1297.96 | ₹1038.37 - ₹1557.55 | +109.1% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹186.21 | ₹167.59 - ₹204.83 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹186.21 | ₹167.59 - ₹204.83 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹310.35 | ₹279.32 - ₹341.39 | -50.0% | ROE: 11.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹186.21 | ₹167.59 - ₹204.83 | -70.0% | EPS: ₹1.88, BVPS: ₹14.89 |
Want to compare with current market value? Check WEWORK share price latest .
Valuation Comparison Chart
WEWORK Intrinsic Value Analysis
What is the intrinsic value of WEWORK?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of WeWork India Management (WEWORK) is ₹186.21 (median value). With the current market price of ₹620.70, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹124.14 to ₹1297.96, indicating ₹124.14 - ₹1297.96.
Is WEWORK undervalued or overvalued?
Based on our multi-method analysis, WeWork India Management (WEWORK) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.12 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 26.83 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 11.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 66.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.43x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for WeWork India Management
Additional stock information and data for WEWORK
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹1,290 Cr | ₹1,138 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,162 Cr | ₹966 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹942 Cr | ₹749 Cr | Positive Free Cash Flow | 8/10 |