WeWork India Management Ltd
NSE:WEWORK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.6), the stock would be worth ₹584.81 (8% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.1 | ₹539.6 |
0%
|
| 3-Year Average | 6.6 | ₹584.81 |
+8%
|
| 5-Year Average | 6.6 | ₹584.81 |
+8%
|
| Industry Average | 23.1 | ₹2 041.09 |
+278%
|
| Country Average | 17.7 | ₹1 562.88 |
+190%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
₹106.9B
|
/ |
Jan 2026
₹18.1B
|
= |
|
|
₹106.9B
|
/ |
Mar 2026
₹15.7B
|
= |
|
|
₹106.9B
|
/ |
Mar 2027
₹19.8B
|
= |
|
|
₹106.9B
|
/ |
Mar 2028
₹24.1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| IN |
|
WeWork India Management Ltd
NSE:WEWORK
|
72.3B INR | 6.1 | 53.1 | |
| DE |
|
Vonovia SE
XETRA:VNA
|
20.2B EUR | 21.5 | 5.4 | |
| HK |
S
|
Swire Properties Ltd
HKEX:1972
|
144.3B HKD | 20.8 | -94 | |
| IL |
|
Azrieli Group Ltd
TASE:AZRG
|
54.1B ILS | 35.3 | 28.6 | |
| BM |
|
Hongkong Land Holdings Ltd
SGX:H78
|
17.4B USD | 63.3 | 13.7 | |
| CH |
|
Swiss Prime Site AG
SIX:SPSN
|
11B CHF | 38.6 | 28.9 | |
| CN |
|
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
|
109.7B HKD | 17.4 | 24.1 | |
| CL |
P
|
Plaza SA
SGO:MALLPLAZA
|
10T CLP | 21.5 | 7 | |
| SG |
|
Capitaland Investment Ltd
SGX:9CI
|
14.2B SGD | 28.5 | 98.4 | |
| SE |
S
|
Sagax AB
STO:SAGA A
|
90.4B SEK | 28.8 | 21.9 | |
| CN |
|
Zhejiang China Commodities City Group Co Ltd
SSE:600415
|
66.7B CNY | 13 | 16.1 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 11.9 |
| Median | 17.7 |
| 70th Percentile | 27.8 |
| Max | 47 834.4 |
Other Multiples
WeWork India Management Ltd
Glance View
Wework India Management Ltd. provides shared office spaces and networking services. The company is headquartered in Bangalore, Karnataka and currently employs 583 full-time employees. The company went IPO on 2025-10-10. The company provides flexible workspaces to its customers, including companies of all sizes: large enterprises, small and mid-size businesses, startups and individuals. The company is engaged in the managed workspace provider and provision for allied services. The company has a licensee of the WeWork Brand in India. The company offers a mix of flexible workspace solutions, such as a mix of custom designed buildings, floors and offices, enterprise office suites, customized managed offices, private offices, co-working spaces and hybrid digital solutions. Its value-added services include customization of office spaces, parking, event spaces, advertising, food and beverage services and office infrastructure services. Its self-serve online products, such as WeWork On Demand, WeWork All Access, Virtual Office and WeWork Workplace. The company operates in India’s key office markets, including Bengaluru, Mumbai, Pune, Hyderabad, Gurgaon, Noida, Delhi and Chennai.
