Wim Plast Ltd

WIMPLAST NSE Consumer Discretionary Plastic Products - Consumer
₹335.10
-0.06%
Delayed · cached 15 min

Fair value analysis

WIMPLAST
Wim Plast Ltd
Consumer DiscretionaryPlastic Products - Consumer
₹349.45
Close used for this calculation
₹928.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns18/25
Balance Sheet11/25
Efficiency23/25
Growth20/25
Strong
Quality radar
73Prof.21/25Ret.18/25Eff.23/25B.Sht11/25Growth20/25

Consensus fair value

₹928.85
Below FV
▲ +165.8% against the close used
Model range ₹562.33 – ₹1,949.63
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₹562.33Fair value₹928.85Bull₹1,949.63
FairClose
52-week traded range
52W low ₹346.8052W high ₹385.26

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

Valuation summary

Trading below the consensus fair value

Wim Plast Ltd closed at ₹349.45, 62.4% below the consensus fair value of ₹928.85 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹828.21
+137.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹736.56
+110.8%
√(22.5 × EPS × BVPS)
EPS=47.61, BVPS=506.45
Graham Formula
₹1,949.63
+457.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.8%, FD=7%
P/E Fair Value
₹1,137.88
+225.6%
EPS × 23.9x (sector P/E)
EPS=47.61, Sector P/E=23.9x
Peter Lynch (PEG)
₹847.46
+142.5%
EPS × Growth% (PEG = 1 is fair)
EPS=47.61, g=17.8%
EV/EBITDA
₹1,189.17
+240.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=760M
Dividend Discount (DDM)
₹562.33
+60.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.41, r=10%, g=8%
Book Value (P/B)
₹645.72
+84.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=506.45, ROE=11.1%, g=6%, r=10%
Reverse DCF
₹349.45
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 17.8%
Margin of Safety
₹872.30
+149.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1163.07, 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.