W

Waaree Energies Ltd
NSE:WAAREEENER

Watchlist Manager
Waaree Energies Ltd
NSE:WAAREEENER
Watchlist
Price: 3 119.5 INR 1.66% Market Closed
Market Cap: 896.2B INR
Have any thoughts about
Waaree Energies Ltd?
Write Note

Intrinsic Value

The intrinsic value of one WAAREEENER stock under the Base Case scenario is 2 955.34 INR. Compared to the current market price of 3 119.5 INR, Waaree Energies Ltd is Overvalued by 5%.

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

WAAREEENER Intrinsic Value
2 955.34 INR
Overvaluation 5%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case
Compare WAAREEENER to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about WAAREEENER?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Waaree Energies Ltd

Provide an overview of the primary business activities
of Waaree Energies Ltd.

What unique competitive advantages
does Waaree Energies Ltd hold over its rivals?

What risks and challenges
does Waaree Energies Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Waaree Energies Ltd.

Provide P/S
for Waaree Energies Ltd.

Provide P/E
for Waaree Energies Ltd.

Provide P/OCF
for Waaree Energies Ltd.

Provide P/FCFE
for Waaree Energies Ltd.

Provide P/B
for Waaree Energies Ltd.

Provide EV/S
for Waaree Energies Ltd.

Provide EV/GP
for Waaree Energies Ltd.

Provide EV/EBITDA
for Waaree Energies Ltd.

Provide EV/EBIT
for Waaree Energies Ltd.

Provide EV/OCF
for Waaree Energies Ltd.

Provide EV/FCFF
for Waaree Energies Ltd.

Provide EV/IC
for Waaree Energies Ltd.

Show me price targets
for Waaree Energies Ltd made by professional analysts.

What are the Revenue projections
for Waaree Energies Ltd?

How accurate were the past Revenue estimates
for Waaree Energies Ltd?

What are the Net Income projections
for Waaree Energies Ltd?

How accurate were the past Net Income estimates
for Waaree Energies Ltd?

What are the EPS projections
for Waaree Energies Ltd?

How accurate were the past EPS estimates
for Waaree Energies Ltd?

What are the EBIT projections
for Waaree Energies Ltd?

How accurate were the past EBIT estimates
for Waaree Energies Ltd?

Compare the revenue forecasts
for Waaree Energies Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Waaree Energies Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Waaree Energies Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Waaree Energies Ltd compared to its peers.

Compare the P/E ratios
of Waaree Energies Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Waaree Energies Ltd with its peers.

Analyze the financial leverage
of Waaree Energies Ltd compared to its main competitors.

Show all profitability ratios
for Waaree Energies Ltd.

Provide ROE
for Waaree Energies Ltd.

Provide ROA
for Waaree Energies Ltd.

Provide ROIC
for Waaree Energies Ltd.

Provide ROCE
for Waaree Energies Ltd.

Provide Gross Margin
for Waaree Energies Ltd.

Provide Operating Margin
for Waaree Energies Ltd.

Provide Net Margin
for Waaree Energies Ltd.

Provide FCF Margin
for Waaree Energies Ltd.

Show all solvency ratios
for Waaree Energies Ltd.

Provide D/E Ratio
for Waaree Energies Ltd.

Provide D/A Ratio
for Waaree Energies Ltd.

Provide Interest Coverage Ratio
for Waaree Energies Ltd.

Provide Altman Z-Score Ratio
for Waaree Energies Ltd.

Provide Quick Ratio
for Waaree Energies Ltd.

Provide Current Ratio
for Waaree Energies Ltd.

Provide Cash Ratio
for Waaree Energies Ltd.

What is the historical Revenue growth
over the last 5 years for Waaree Energies Ltd?

What is the historical Net Income growth
over the last 5 years for Waaree Energies Ltd?

What is the current Free Cash Flow
of Waaree Energies Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Waaree Energies Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Waaree Energies Ltd

Balance Sheet Decomposition
Waaree Energies Ltd

Current Assets 87.7B
Cash & Short-Term Investments 39.8B
Receivables 16.6B
Other Current Assets 31.3B
Non-Current Assets 52.6B
Long-Term Investments 4.1B
PP&E 41.3B
Intangibles 130.3m
Other Non-Current Assets 7.1B
Current Liabilities 78.7B
Accounts Payable 22.7B
Other Current Liabilities 56.1B
Non-Current Liabilities 13.1B
Long-Term Debt 2.8B
Other Non-Current Liabilities 10.3B
Efficiency

Free Cash Flow Analysis
Waaree Energies Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waaree Energies Ltd

Revenue
144.4B INR
Cost of Revenue
-101.9B INR
Gross Profit
42.5B INR
Operating Expenses
-19.4B INR
Operating Income
23.2B INR
Other Expenses
-4.5B INR
Net Income
18.7B INR
Fundamental Scores

WAAREEENER Profitability Score
Profitability Due Diligence

Waaree Energies Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional ROE
Exceptional ROIC
65/100
Profitability
Score

Waaree Energies Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

WAAREEENER Solvency Score
Solvency Due Diligence

Waaree Energies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

87/100
Solvency
Score

Waaree Energies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WAAREEENER Price Targets Summary
Waaree Energies Ltd

Wall Street analysts forecast WAAREEENER stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WAAREEENER is 2 654.3 INR with a low forecast of 2 107.87 INR and a high forecast of 3 803.1 INR.

Lowest
Price Target
2 107.87 INR
32% Downside
Average
Price Target
2 654.3 INR
15% Downside
Highest
Price Target
3 803.1 INR
22% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Waaree Energies Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for WAAREEENER 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 WAAREEENER stock?

The intrinsic value of one WAAREEENER stock under the Base Case scenario is 2 955.34 INR.

Is WAAREEENER stock undervalued or overvalued?

Compared to the current market price of 3 119.5 INR, Waaree Energies Ltd is Overvalued by 5%.

Back to Top