Whirlpool Intrinsic Value
Whirlpool (WHIRLPOOL) median intrinsic value is ₹468.69 from 9 valuation models (range ₹231–₹1055), vs current price ₹771.45 — -39.2% downside (Trading Above Calculated Value), margin of safety -64.6%. Read WHIRLPOOL dividend track record for the complete payout history and dividend yield track record.
WHIRLPOOL Valuation Methods Summary — DCF, Graham Number & P/E
Whirlpool intrinsic value across 9 models vs current price ₹771.45 — upside/downside and value range per method. Analyse Whirlpool ownership pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹632.00 | ₹505.60 - ₹758.40 | -18.1% | EPS: ₹25.28, Sector P/E: 25x |
| Book Value Method | asset | ₹819.09 | ₹737.18 - ₹901.00 | +6.2% | Book Value/Share: ₹327.64, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹1055.43 | ₹949.89 - ₹1160.97 | +36.8% | Revenue/Share: ₹703.62, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹657.64 | ₹591.88 - ₹723.40 | -14.8% | EBITDA: ₹696.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹373.48 | ₹298.78 - ₹448.18 | -51.6% | CF Growth: 2.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹231.44 | ₹208.30 - ₹254.58 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹468.69 | ₹421.82 - ₹515.56 | -39.2% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹385.73 | ₹347.16 - ₹424.30 | -50.0% | ROE: 7.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹431.69 | ₹388.52 - ₹474.86 | -44.0% | EPS: ₹25.28, BVPS: ₹327.64 |
WHIRLPOOL Intrinsic Value vs Market Price — All Valuation Models
Whirlpool fair value range ₹231–₹1055 vs current market price ₹771.45 across 9 valuation models. For current market price and key ratios, visit WHIRLPOOL stock price BSE.
WHIRLPOOL Intrinsic Value Analysis — Undervalued or Overvalued?
Whirlpool median intrinsic value ₹468.69, current price ₹771.45 — Trading Above Calculated Value by 39.2%, margin of safety -64.6%.
What is the intrinsic value of WHIRLPOOL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Whirlpool (WHIRLPOOL) is ₹468.69 (median value). With the current market price of ₹771.45, this represents a -39.2% variance from our estimated fair value.
The valuation range spans from ₹231.44 to ₹1055.43, indicating ₹231.44 - ₹1055.43.
Is WHIRLPOOL undervalued or overvalued?
Based on our multi-method analysis, Whirlpool (WHIRLPOOL) appears to be trading above calculated value by approximately 39.2%.
WHIRLPOOL Financial Health — Key Ratios vs Industry Benchmarks
Whirlpool 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 | 6.76 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.21x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
WHIRLPOOL Cash Flow Quality — Operating & Free Cash Flow
Whirlpool 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 | ₹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 |