Williamson Magor Intrinsic Value
WILLAMAGOR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Revenue Multiple Method | revenue | ₹59.40 | ₹53.46 - ₹65.34 | +100.0% | Revenue/Share: ₹545.45, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹74.25 | ₹59.40 - ₹89.10 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check WILLAMAGOR share price latest .
Valuation Comparison Chart
WILLAMAGOR Intrinsic Value Analysis
What is the intrinsic value of WILLAMAGOR?
Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Williamson Magor (WILLAMAGOR) is ₹74.25 (median value). With the current market price of ₹29.70, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹59.40 to ₹74.25, indicating ₹59.40 - ₹74.25.
Is WILLAMAGOR undervalued or overvalued?
Based on our multi-method analysis, Williamson Magor (WILLAMAGOR) appears to be trading below calculated value by approximately 150.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.13 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | -1.71 | Industry Standard: <0.5 | Below 0.5 | Indicates financial leverage level |
| Return on Equity | 40.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | -250533.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.53x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Williamson Magor
Additional stock information and data for WILLAMAGOR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹45 Cr | ₹45 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹10 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-29 Cr | ₹-29 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-131 Cr | ₹-131 Cr | Negative Cash Flow | 3/10 |