Whirlpool Of India Ltd

WHIRLPOOL NSE Consumer Discretionary Household Appliances
Nifty 500 Smallcap 100 Smallcap 250
₹762.35
-4.19%
Delayed · cached 15 min

Fair value analysis

WHIRLPOOL
Whirlpool Of India Ltd
Consumer Discretionary›Household Appliances
₹795.65
Close used for this calculation
₹665.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability13/25
Returns6/25
Balance Sheet21/25
Efficiency4/25
Growth6/25
Average
Quality radar
44Prof.13/25Ret.6/25Eff.4/25B.Sht21/25Growth6/25

Consensus fair value

₹665.85
Above FV
▼ -16.3% against the close used
Model range ₹60.42 – ₹842.66
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹60.42Fair value₹665.85Bull₹842.66
FairClose
52-week traded range
52W low ₹753.4552W high ₹1,420.90

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Whirlpool Of India Ltd closed at ₹795.65, 19.5% above the consensus fair value of ₹665.85 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 35.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹60.42
-92.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹406.34
-48.9%
√(22.5 × EPS × BVPS)
EPS=23.15, BVPS=316.99 · outside Graham range (P/E 35.5, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹625.55
-21.4%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.3%, FD=7%
P/E Fair Value
₹842.66
+5.9%
EPS × 36.4x (sector P/E)
EPS=23.15, Sector P/E=36.4x
Peter Lynch (PEG)
₹238.45
-70.0%
EPS × Growth% (PEG = 1 is fair)
EPS=23.15, g=10.3%
EV/EBITDA
₹830.41
+4.4%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=6.9B
Book Value (P/B)
₹135.51
-83.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=316.99, ROE=7.7%, g=6%, r=10%
Reverse DCF
₹795.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: 10.3%
Margin of Safety
₹362.81
-54.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=483.74, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.