The Western India Ply Ltd

WIPL NSE Consumer Discretionary Plywood Boards/ Laminates
₹169.58
+3.06%
Delayed · cached 15 min

Fair value analysis

WIPL
The Western India Ply Ltd
Consumer DiscretionaryPlywood Boards/ Laminates
₹164.55
Close used for this calculation
₹15.24Fair value

The valuation models disagreed widely for this stock, so this figure is an unweighted average of the middle of their range. Treat it as indicative only.

Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Profitability4/25
Returns1/25
Balance Sheet16/25
Efficiency2/25
Growth0/25
Weak
Quality radar
23Prof.4/25Ret.1/25Eff.2/25B.Sht16/25Growth0/25

Consensus fair value

₹15.24
Above FV
▼ -90.7% against the close used
Model range ₹5.27 – ₹58.28
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₹5.27Fair value₹15.24Bull₹58.28
FairClose
52-week traded range
52W low ₹141.8352W high ₹177.05

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

Valuation summary

Trading above the consensus fair value

The Western India Ply Ltd closed at ₹164.55, 979.7% above the consensus fair value of ₹15.24 drawn from 7 valuation models.

Financial DNA score 23/100 — Weak.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹9.93
-94.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹25.08
-84.8%
√(22.5 × EPS × BVPS)
EPS=0.53, BVPS=52.74
P/E Fair Value
₹17.38
-89.4%
EPS × 32.8x (sector P/E)
EPS=0.53, Sector P/E=32.8x
EV/EBITDA
₹58.28
-64.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=60M
Book Value (P/B)
₹5.27
-96.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=52.74, ROE=1%, g=3%, r=10%
Reverse DCF
₹164.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 45.8% | Historical: 0%
Margin of Safety
₹13.10
-92.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17.46, 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.