Welspun Living Ltd
NSE:WELSPUNLIV
Intrinsic Value
The intrinsic value of one WELSPUNLIV stock under the Base Case scenario is 169.44 INR. Compared to the current market price of 120.03 INR, Welspun Living Ltd is Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Welspun Living Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Welspun Living Ltd
Balance Sheet Decomposition
Welspun Living Ltd
Current Assets | 56.1B |
Cash & Short-Term Investments | 15.8B |
Receivables | 15.1B |
Other Current Assets | 25.2B |
Non-Current Assets | 48.1B |
Long-Term Investments | 2.6B |
PP&E | 41.5B |
Intangibles | 2B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Welspun Living Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Welspun Living Ltd
Revenue
|
104.7B
INR
|
Cost of Revenue
|
-56.5B
INR
|
Gross Profit
|
48.2B
INR
|
Operating Expenses
|
-38.5B
INR
|
Operating Income
|
9.7B
INR
|
Other Expenses
|
-3.2B
INR
|
Net Income
|
6.5B
INR
|
WELSPUNLIV Profitability Score
Profitability Due Diligence
Welspun Living Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Welspun Living Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
WELSPUNLIV Solvency Score
Solvency Due Diligence
Welspun Living Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Welspun Living Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WELSPUNLIV Price Targets Summary
Welspun Living Ltd
According to Wall Street analysts, the average 1-year price target for WELSPUNLIV is 193.93 INR with a low forecast of 158.57 INR and a high forecast of 220.5 INR.
Dividends
Current shareholder yield for WELSPUNLIV is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one WELSPUNLIV stock under the Base Case scenario is 169.44 INR.
Compared to the current market price of 120.03 INR, Welspun Living Ltd is Undervalued by 29%.