Adani Wilmar Ltd
NSE:AWL

Watchlist Manager
Adani Wilmar Ltd Logo
Adani Wilmar Ltd
NSE:AWL
Watchlist
Price: 252.8 INR 1.42% Market Closed
Market Cap: 327.4B INR

Intrinsic Value

The intrinsic value of one AWL stock under the Base Case scenario is 342.1 INR. Compared to the current market price of 252.8 INR, Adani Wilmar Ltd is Undervalued by 26%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AWL Intrinsic Value
342.1 INR
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Adani Wilmar Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about AWL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AWL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Adani Wilmar Ltd.

Explain Valuation
Compare AWL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AWL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adani Wilmar Ltd

Current Assets 146.2B
Receivables 24.2B
Other Current Assets 122B
Non-Current Assets 78.2B
Long-Term Investments 4.4B
PP&E 63.5B
Intangibles 1.9B
Other Non-Current Assets 8.4B
Current Liabilities 117.3B
Accounts Payable 86.9B
Accrued Liabilities 102m
Other Current Liabilities 30.3B
Non-Current Liabilities 12.9B
Long-Term Debt 3.6B
Other Non-Current Liabilities 9.2B
Efficiency

Free Cash Flow Analysis
Adani Wilmar Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Adani Wilmar Ltd

Revenue
666.1B INR
Cost of Revenue
-592.4B INR
Gross Profit
73.7B INR
Operating Expenses
-56B INR
Operating Income
17.7B INR
Other Expenses
-6.2B INR
Net Income
11.5B INR
Fundamental Scores

AWL Profitability Score
Profitability Due Diligence

Adani Wilmar Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive ROE
Positive 3Y Average ROIC
Positive ROIC
ROE is Increasing
49/100
Profitability
Score

Adani Wilmar Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

AWL Solvency Score
Solvency Due Diligence

Adani Wilmar Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Adani Wilmar Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AWL Price Targets Summary
Adani Wilmar Ltd

Wall Street analysts forecast AWL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AWL is 334.56 INR with a low forecast of 276.74 INR and a high forecast of 405.3 INR.

Lowest
Price Target
276.74 INR
9% Upside
Average
Price Target
334.56 INR
32% Upside
Highest
Price Target
405.3 INR
60% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Adani Wilmar Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for AWL 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AWL stock?

The intrinsic value of one AWL stock under the Base Case scenario is 342.1 INR.

Is AWL stock undervalued or overvalued?

Compared to the current market price of 252.8 INR, Adani Wilmar Ltd is Undervalued by 26%.

Back to Top