WeWork India Management Intrinsic Value
WeWork India Management (WEWORK) median intrinsic value is ₹145.24 from 9 valuation models (range ₹97–₹1210), vs current price ₹484.15 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit WeWork India Management stock price NSE .
WEWORK Valuation Methods Summary — DCF, Graham Number & P/E
WeWork India Management intrinsic value across 9 models vs current price ₹484.15 — upside/downside and value range per method. Browse WeWork India Management annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹145.24 | ₹116.19 - ₹174.29 | -70.0% | EPS: ₹1.88, Sector P/E: 12x |
| Book Value Method | asset | ₹96.83 | ₹87.15 - ₹106.51 | -80.0% | Book Value/Share: ₹14.89, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹145.24 | ₹130.72 - ₹159.76 | -70.0% | Revenue/Share: ₹173.63, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹695.11 | ₹625.60 - ₹764.62 | +43.6% | EBITDA: ₹1564.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1210.38 | ₹968.30 - ₹1452.46 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹145.24 | ₹130.72 - ₹159.76 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹145.24 | ₹130.72 - ₹159.76 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹242.07 | ₹217.86 - ₹266.28 | -50.0% | ROE: 11.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹145.24 | ₹130.72 - ₹159.76 | -70.0% | EPS: ₹1.88, BVPS: ₹14.89 |
WEWORK Intrinsic Value vs Market Price — All Valuation Models
WeWork India Management fair value range ₹97–₹1210 vs current market price ₹484.15 across 9 valuation models. Compare with WEWORK intrinsic value calculation to assess whether the stock is under or overvalued.
WEWORK Intrinsic Value Analysis — Undervalued or Overvalued?
WeWork India Management median intrinsic value ₹145.24, current price ₹484.15 — 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 ₹145.24 (median value). With the current market price of ₹484.15, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹96.83 to ₹1210.38, indicating ₹96.83 - ₹1210.38.
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 | 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 |
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 |