NSE: WESTLIFE - Westlife Foodworld Limited

Yield per half year: -18.44%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Current price
689.75
Average price
469.17-31.98%

Price based on EPS
83.42-87.91%
Price according to DCF model (ebitda)
969.14+40.51%
Price according to DCF model (FCF)
354.93-48.54%
3.33/10
980.00980.00910.00910.00840.00840.00770.00770.00700.00700.00630.00630.00Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 83.42
Current price = 689.75 ₹ (difference = -87.91%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 969.14
Current price = 689.75 ₹ (difference = +40.51%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 354.93
Current price = 689.75 ₹ (difference = -48.54%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription