Williamson Magor Intrinsic Value
Williamson Magor intrinsic value. Williamson Magor (WILLAMAGOR) median intrinsic value is ₹8.67 from 1 valuation models (range ₹9–₹9), vs current price ₹21.67 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit Williamson Magor stock price NSE.
WILLAMAGOR Valuation Methods Summary — DCF, Graham Number & P/E
Williamson Magor intrinsic value across 1 models vs current price ₹21.67 — upside/downside and value range per method. Compare with WILLAMAGOR fair value estimate to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Simple DCF (5Y) | dcf | ₹8.67 | ₹6.94 - ₹10.40 | -60.0% | CF Growth: 5.0%, Discount: 15% |
WILLAMAGOR Intrinsic Value vs Market Price — All Valuation Models
Williamson Magor fair value range ₹9–₹9 vs current market price ₹21.67 across 1 valuation models. Read WILLAMAGOR dividend track record for the complete payout history and dividend yield track record.
WILLAMAGOR Intrinsic Value Analysis — Undervalued or Overvalued?
Williamson Magor median intrinsic value ₹8.67, current price ₹21.67 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
What is the intrinsic value of WILLAMAGOR?
Based on our comprehensive analysis using 1 different valuation methods, the estimated intrinsic value of Williamson Magor (WILLAMAGOR) is ₹8.67 (median value). With the current market price of ₹21.67, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹8.67 to ₹8.67, indicating ₹8.67 - ₹8.67.
Is WILLAMAGOR undervalued or overvalued?
Based on our multi-method analysis, Williamson Magor (WILLAMAGOR) appears to be trading above calculated value by approximately 60.0%.
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 | 5.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -500.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
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 2026 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| 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 |