₹414.92
Near FV▼ -6.6% against the close used
Model range ₹209.61 – ₹574.01
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹209.61Fair value₹414.92Bull₹574.01
FairClose
52-week traded range
52W low ₹426.3552W high ₹461.50
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
W P I L Ltd. closed at ₹444.20, 7.1% above the consensus fair value of ₹414.92 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 25.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹321.36
-27.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹254.92
-42.6%
√(22.5 × EPS × BVPS)
EPS=16.19, BVPS=178.39 · outside Graham range (P/E 25.1, P/B 2.5) — asset-light, treat as a rough floor
Graham Formula
₹530.69
+19.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.4%, FD=7%
P/E Fair Value
₹565.03
+27.2%
EPS × 34.9x (sector P/E)
EPS=16.19, Sector P/E=34.9x
Peter Lynch (PEG)
₹216.95
-51.2%
EPS × Growth% (PEG = 1 is fair)
EPS=16.19, g=13.4%
EV/EBITDA
₹574.01
+29.2%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=3.59B
Book Value (P/B)
₹209.61
-52.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=178.39, ROE=10.7%, g=6%, r=10%
Reverse DCF
₹444.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: 13.4%
Margin of Safety
₹313.50
-29.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=418, 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.