Whirlpool Intrinsic Value
WHIRLPOOL • Consumer Goods
Current Stock Price
₹789.70
Primary Intrinsic Value
₹326.00
Market Cap
₹100.3K Cr
-52.7%
Downside
Median Value
₹373.48
Value Range
₹237 - ₹806
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
WHIRLPOOL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹326.00 | ₹260.80 - ₹391.20 | -58.7% | EPS: ₹13.04, Sector P/E: 25x |
| Book Value Method | asset | ₹785.43 | ₹706.89 - ₹863.97 | -0.5% | Book Value/Share: ₹314.17, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹806.46 | ₹725.81 - ₹887.11 | +2.1% | Revenue/Share: ₹537.64, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹445.98 | ₹401.38 - ₹490.58 | -43.5% | EBITDA: ₹472.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹373.48 | ₹298.78 - ₹448.18 | -52.7% | CF Growth: 2.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹236.91 | ₹213.22 - ₹260.60 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹241.76 | ₹217.58 - ₹265.94 | -69.4% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹303.61 | ₹273.25 - ₹333.97 | -61.6% | EPS: ₹13.04, BVPS: ₹314.17 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
WHIRLPOOL Intrinsic Value Analysis
What is the intrinsic value of WHIRLPOOL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Whirlpool (WHIRLPOOL) is ₹373.48 (median value). With the current market price of ₹789.70, this represents a -52.7% variance from our estimated fair value.
The valuation range spans from ₹236.91 to ₹806.46, indicating ₹236.91 - ₹806.46.
Is WHIRLPOOL undervalued or overvalued?
Based on our multi-method analysis, Whirlpool (WHIRLPOOL) appears to be trading above calculated value by approximately 52.7%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.60 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 4.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.01x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Whirlpool
Additional stock information and data for WHIRLPOOL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹571 Cr | ₹571 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹610 Cr | ₹610 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹270 Cr | ₹220 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹98 Cr | ₹-132 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹524 Cr | ₹524 Cr | Positive Free Cash Flow | 8/10 |