EN DE

Antony Waste Handling Cell Limited (AWHCL) Fair Value & Analysis

Industrials · IN · Market cap ₹13.3B

AW Antony Waste Handling Cell Limited AWHCL · NSE
Price₹392.15
Fair Value₹558.44
Upside+42.4%
Quality49/100
Watch Antony Waste Handling Cell Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.2% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Moderate moat 47/100
Evidence: Medium Range ₹270.78 – ₹698.05 Share as image

Fair value as of: Aug 2, 2026

From 26 valuation models · updated 11 days ago

Share price −14.4% over the past month.

Below-average quality, screening 42% undervalued on our models.

What matters now

  • Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹270.78 to ₹698.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹881.10 ₹242.35 Fair Value ₹558.44 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹242.35 – ₹881.10 · fair‑value band ₹270.78 – ₹698.05 · the ₹392.15 price screens below the ₹558.44 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Antony Waste Handling Cell Limited (AWHCL) currently trades at ₹392.15, while our model-based Fair Value estimate is ₹558.44, implying the stock looks roughly 42.4% undervalued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Antony Waste Handling Cell Limited generated revenue of ₹10.5B at a net margin of 7.2%. Revenue grew 17.8% year over year. It earns a return on equity of 10.6%. Net debt stands at ₹3.4B. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹270.78 (bear case) to ₹698.05 (bull case); at ₹392.15, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -40% fair-value upside, at 42%, AWHCL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹130.75 ₹313.05 ₹597.05 80
Residual Income ₹229.13 ₹256.84 ₹480.56 76
Rev-Margin DCF ₹296.25 ₹637.57 ₹1,109 74
All 26 models by family
DCF Models
FCF DCF ₹135.20 ₹301.14 ₹675.04 38
Owner Earnings ₹449.61 ₹950.46 ₹1,897 31
5Y Revenue Exit ₹296.25 ₹656.76 ₹1,178 39
5Y EBITDA Exit ₹490.52 ₹1,083 ₹1,875 41
5Y P/E Exit ₹281.00 ₹623.33 ₹1,040 38
10Y Revenue Exit ₹228.34 ₹559.83 ₹1,132 36
10Y EBITDA Exit ₹375.75 ₹883.20 ₹1,752 37
10Y P/E Exit ₹233.21 ₹534.44 ₹1,009 35
Earnings-Based
Graham-Dodd ₹180.83 ₹1,021 ₹1,418 54
Lynch FV ₹286.29 ₹408.99 ₹531.69 50
PEG = 1.0 ₹286.29 ₹408.99 ₹531.69 46
EPV ₹336.76 ₹401.52 ₹458.18 59
Dividend Discount
Gordon GGM ₹7.81 ₹16.25 ₹25.77 70
DDM Multi-Stage ₹7.81 ₹13.70 ₹17.05 61
Multiples
P/E Multiple ₹418.83 ₹558.44 ₹698.05 63
P/S Multiple ₹339.05 ₹452.07 ₹565.09 58
P/B Multiple ₹339.05 ₹452.07 ₹565.09 55
EV/EBIT ₹526.17 ₹718.83 ₹911.48 53
EV/EBITDA ₹684.91 ₹930.47 ₹1,176 54
EV/Revenue ₹360.72 ₹537.51 ₹714.29 43
Asset-Based
NCAV (Graham) ₹130.21 ₹174.49 ₹260.43 50
Growth DCF
Growth DCF ₹130.75 ₹313.05 ₹597.05 80
Rev-Margin DCF ₹296.25 ₹637.57 ₹1,109 74
Economic Profit
Residual Income ₹229.13 ₹256.84 ₹480.56 76
ROIC Compounder ₹383.93 ₹578.15 ₹774.58 72
Growth Earnings
Growth-Adj P/E ₹427.77 ₹611.10 ₹794.43 68

Widest divergence: DCF Models (₹623.33) versus Dividend Discount (₹13.70). Highest evidence: Growth DCF (80).

Notify me when AWHCL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹10.5B
Revenue growth (YoY) +17.8%
Net margin 7.2%
Return on equity 10.6%
Free cash flow ₹378M FY2026
P/E ratio 17.7
More key figures
Operating margin 12.4%
EPS (TTM) ₹26.57
EPS growth (YoY) -18.7%
Net debt ₹3.4B FY2026

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 47 · Market factors (momentum, volatility) 23

Profitability 45
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Antony Waste Handling Cell Limited, together with its subsidiaries, engages in the provision of waste management related services in India.

Full company description

Antony Waste Handling Cell Limited, together with its subsidiaries, engages in the provision of waste management related services in India. The company offers waste management solutions, such as mechanised and non-mechanised sweeping; municipal waste collection and transportation; waste processing and treatment; construction and demolition waste management; and waste to energy. It also provides deep cleaning and pest control services for residential, commercial, and industrial spaces. In addition, the company designs, constructs, operates, and maintains integrated waste management facilities. Antony Waste Handling Cell Limited was founded in 2000 and is based in Thane, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Antony Waste Handling Cell Limited reported revenue of ₹10.5B in FY2026 versus ₹6.4B in FY2022, a compound +13.0%/yr. Reported net income was ₹754M in FY2026, compounding +2.7%/yr from FY2022.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹10.5B
Latest YoY
+12.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.8%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.6%
Revenue +13.0%/yr
FY22 ₹6.4B
FY23 ₹8.5B
FY24 ₹8.7B
FY25 ₹9.3B
FY26 ₹10.5B
Net income +2.7%/yr
FY22 ₹679M
FY23 ₹681M
FY24 ₹862M
FY25 ₹854M
FY26 ₹754M
Character of growth · EPS growth decomposed (2016-2026) +14.3 % p.a.
Revenue per share +15.6 pp

of which total revenue +17.0 pp · buybacks/dilution −1.4 pp

EBIT margin +1.0 pp
Tax rate +1.1 pp
Residual (interest, one-offs) −3.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch AWHCL: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Antony Waste Handling Cell Limited Fair Value". https://www.fairvalue-calculator.com/stock/AWHCL

Peer Group

Waste Management · 166 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside +42% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth 18% · Above median
Debt / equity 0.37× · Lower than median

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 17.7× · Cheaper than median
P/B 1.81× · Pricier than median
P/S (TTM) 1.27× · Pricier than median
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 7.2× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 90 · sector 9
FUTURE 89 · sector 22
PAST 42 · sector 25
HEALTH 82 · sector 81
DIVIDEND 0 · sector 30

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Waste Management stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $233.33 $128.02 -45%
Republic Services, Inc RSG $219.20 $122.01 -44%
Waste Connections, Inc WCN C$242.43 C$78.67 -68%
Veolia Environnement SA VIE €37.51 €24.50 -35%
Clean Harbors, Inc CLH $303.64 $155.37 -49%
GFL Environmental Inc GFL C$55.40 C$94.12 +70%
Fomento de Construcciones y Contratas, S.A FCC €12.20 €7.30 -40%
GEM Co 002340 ¥6.32 ¥5.27 -17%
Zhejiang Weiming Environment Protection Co 603568 ¥15.75 ¥20.95 +33%
Cleanaway Waste Management Limited CWY A$2.34 A$1.18 -50%

Compare Antony Waste Handling Cell Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Antony Waste Handling Cell Limited (AWHCL) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹558.44 versus a price of ₹392.15, about +42% (undervalued).
What is the fair value of AWHCL?
Our model-based fair value for Antony Waste Handling Cell Limited is ₹558.44 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹392.15.
What is the quality score of AWHCL?
Antony Waste Handling Cell Limited has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Antony Waste Handling Cell Limited (AWHCL)?
Antony Waste Handling Cell Limited reported trailing-twelve-month revenue of about ₹10.5B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of AWHCL?
The net profit margin of Antony Waste Handling Cell Limited is about 7.2%, meaning it keeps roughly 7.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Antony Waste Handling Cell Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.