Williamson Magor Intrinsic Value
Williamson Magor (WILLAMAGOR) median intrinsic value is ₹65.97 from 2 valuation models (range ₹53–₹66), vs current price ₹26.39 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit WILLAMAGOR company profile.
WILLAMAGOR Valuation Methods Summary — DCF, Graham Number & P/E
Williamson Magor intrinsic value across 2 models vs current price ₹26.39 — upside/downside and value range per method. Browse WILLAMAGOR cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Revenue Multiple Method | revenue | ₹52.78 | ₹47.50 - ₹58.06 | +100.0% | Revenue/Share: ₹545.45, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹65.97 | ₹52.78 - ₹79.16 | +150.0% | CF Growth: 15.0%, Discount: 15% |
WILLAMAGOR Intrinsic Value vs Market Price — All Valuation Models
Williamson Magor fair value range ₹53–₹66 vs current market price ₹26.39 across 2 valuation models. Compare with WILLAMAGOR intrinsic value calculation to assess whether the stock is under or overvalued.
WILLAMAGOR Intrinsic Value Analysis — Undervalued or Overvalued?
Williamson Magor median intrinsic value ₹65.97, current price ₹26.39 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
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 ₹65.97 (median value). With the current market price of ₹26.39, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹52.78 to ₹65.97, indicating ₹52.78 - ₹65.97.
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%.
WILLAMAGOR Financial Health — Key Ratios vs Industry Benchmarks
Williamson Magor 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 | 0.13 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| 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 |
WILLAMAGOR Cash Flow Quality — Operating & Free Cash Flow
Williamson Magor 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 | ₹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 |