WPIL Intrinsic Value
WPIL (WPIL) median intrinsic value is ₹900.90 from 10 valuation models (range ₹135–₹1126), vs current price ₹450.45 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read WPIL dividend growth for the complete payout history and dividend yield track record.
WPIL Valuation Methods Summary — DCF, Graham Number & P/E
WPIL intrinsic value across 10 models vs current price ₹450.45 — upside/downside and value range per method. For current market price and key ratios, visit WPIL share price screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹198.72 | ₹158.98 - ₹238.46 | -55.9% | EPS: ₹16.56, Sector P/E: 12x |
| Book Value Method | asset | ₹1126.12 | ₹1013.51 - ₹1238.73 | +150.0% | Book Value/Share: ₹1590.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹900.90 | ₹810.81 - ₹990.99 | +100.0% | Revenue/Share: ₹2104.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹900.90 | ₹810.81 - ₹990.99 | +100.0% | EBITDA: ₹360.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1126.12 | ₹900.90 - ₹1351.34 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹135.13 | ₹121.62 - ₹148.64 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹136.45 | ₹122.80 - ₹150.09 | -69.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹900.90 | ₹810.81 - ₹990.99 | +100.0% | ROE: 11.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹769.70 | ₹692.73 - ₹846.67 | +70.9% | EPS: ₹16.56, BVPS: ₹1590.00 |
| Dividend Yield Method | dividend | ₹135.13 | ₹121.62 - ₹148.64 | -70.0% | DPS: ₹2.00, Target Yield: 3.5% |
WPIL Intrinsic Value vs Market Price — All Valuation Models
WPIL fair value range ₹135–₹1126 vs current market price ₹450.45 across 10 valuation models. Analyse WPIL promoter holding to track promoter, FII and institutional holdings.
WPIL Intrinsic Value Analysis — Undervalued or Overvalued?
WPIL median intrinsic value ₹900.90, current price ₹450.45 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of WPIL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of WPIL (WPIL) is ₹900.90 (median value). With the current market price of ₹450.45, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹135.13 to ₹1126.12, indicating ₹135.13 - ₹1126.12.
Is WPIL undervalued or overvalued?
Based on our multi-method analysis, WPIL (WPIL) appears to be trading below calculated value by approximately 100.0%.
WPIL Financial Health — Key Ratios vs Industry Benchmarks
WPIL 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 | 13.14 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.64x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
WPIL Cash Flow Quality — Operating & Free Cash Flow
WPIL 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 | ₹-150 Cr | ₹-310 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-90 Cr | ₹-90 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹187 Cr | ₹133 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹115 Cr | ₹91 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹230 Cr | ₹211 Cr | Positive Free Cash Flow | 8/10 |