₹86.38
Below FV▲ +100.9% against the close used
Model range ₹55.46 – ₹199.06
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹55.46Fair value₹86.38Bull₹199.06
FairClose
52-week traded range
52W low ₹37.0052W high ₹74.07
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
We Win Limited closed at ₹42.99, 50.2% below the consensus fair value of ₹86.38 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹59.53
+38.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹55.46
+29.0%
√(22.5 × EPS × BVPS)
EPS=4.42, BVPS=30.93
Graham Formula
₹199.06
+363.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹77.57
+80.4%
EPS × 17.55x (sector P/E)
EPS=4.42, Sector P/E=17.55x
Peter Lynch (PEG)
₹102.99
+139.6%
EPS × Growth% (PEG = 1 is fair)
EPS=4.42, g=23.3%
EV/EBITDA
₹158.96
+269.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹70.36
+63.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30.93, ROE=15.1%, g=6%, r=10%
Reverse DCF
₹42.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.7% | Historical: 23.3%
Margin of Safety
₹73.43
+70.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=97.91, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.