WeWork India Management Intrinsic Value
WeWork India Management (WEWORK) median intrinsic value is ₹204.36 from 9 valuation models (range ₹136–₹1298), vs current price ₹681.20 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit WeWork India Management screener.
WEWORK Valuation Methods Summary — DCF, Graham Number & P/E
WeWork India Management intrinsic value across 9 models vs current price ₹681.20 — upside/downside and value range per method. See WEWORK P/B ratio to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹234.24 | ₹187.39 - ₹281.09 | -65.6% | EPS: ₹19.52, Sector P/E: 12x |
| Book Value Method | asset | ₹136.24 | ₹122.62 - ₹149.86 | -80.0% | Book Value/Share: ₹22.07, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹204.36 | ₹183.92 - ₹224.80 | -70.0% | Revenue/Share: ₹212.15, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹835.56 | ₹752.00 - ₹919.12 | +22.7% | EBITDA: ₹1880.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1297.96 | ₹1038.37 - ₹1557.55 | +90.5% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹204.36 | ₹183.92 - ₹224.80 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹204.36 | ₹183.92 - ₹224.80 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹340.60 | ₹306.54 - ₹374.66 | -50.0% | ROE: 88.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹204.36 | ₹183.92 - ₹224.80 | -70.0% | EPS: ₹19.52, BVPS: ₹22.07 |
WEWORK Intrinsic Value vs Market Price — All Valuation Models
WeWork India Management fair value range ₹136–₹1298 vs current market price ₹681.20 across 9 valuation models. Check WEWORK market value to track the company's total market size over time.
WEWORK Intrinsic Value Analysis — Undervalued or Overvalued?
WeWork India Management median intrinsic value ₹204.36, current price ₹681.20 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
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 ₹204.36 (median value). With the current market price of ₹681.20, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹136.24 to ₹1297.96, indicating ₹136.24 - ₹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%.
WEWORK Financial Health — Key Ratios vs Industry Benchmarks
WeWork India Management 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 | 0.12 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 88.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 65.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.40x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
WEWORK Cash Flow Quality — Operating & Free Cash Flow
WeWork India Management 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 | ₹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 |