Wagend Infra Venture Limited (WAGEND.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-1686.1%

-₹19.03

vs ₹1.20 price

Levered DCF

₹0.30

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	97×	220×	-700×	90.41×	64×	-2.25×	228.86×	275.63×
P/B	0.35×	0.54×	0.43×	0.34×	0.82×	1.43×	1.09×	1.41×
P/S	1.35×	86.29×	3.4×	8.35×	11.98×	33.77×	43.13×	65.9×
EV / EBITDA	-13.74×	-16.2×	-6.75×	-8.75×	53.03×	127.98×	158.55×	189.29×
Gross margin	-0.0%	100.0%	-14.0%	3.1%	75.1%	99.6%	99.0%	100.0%
Operating margin	-12.8%	-587.6%	-46.8%	-95.0%	-53.2%	56.4%	-72.8%	-67.1%
Net margin	1.4%	39.5%	-0.5%	9.2%	18.7%	-1493.9%	18.9%	23.9%
Current ratio	6.22×	57.24×	4,590.35×	13.14×	13.2×	11.6×	4.78×	4.73×
Debt / equity	0.11×	0.06×	0×	0×	0×	0×	0×	0×
Interest coverage	0×	-1,704×	0×	0×	0×	0×	0×	0×
Dividend yield	0.0%	9.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	1986.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.4%	0.2%	-0.1%	0.4%	1.3%	-63.5%	0.5%	0.5%
Return on invested capital	-2.1%	-2.6%	30.2%	-3.5%	-3.1%	2.4%	-1.3%	-1.0%
Return on assets	0.3%	0.2%	-0.1%	0.3%	1.2%	-58.0%	0.4%	0.4%
Free cash flow yield	81.3%	-17.1%	8.3%	-6.2%	2.7%	-0.1%	-0.0%	0.0%
Earnings yield	1.0%	0.5%	-0.1%	1.1%	1.6%	-44.2%	0.4%	0.4%
Enterprise value	₹42.4M	₹55.2M	₹36.2M	₹31M	₹73.3M	₹130M	₹160.6M	₹207.7M
Net debt / EBITDA	-3.14×	-1.51×	0.63×	0.03×	-1.49×	0.43×	-0.08×	-0.08×
Cash conversion cycle (days)	0	42,334	2,702	8,719	6,693	166,035	-224,354	9,439