Fair Value Calculator Fair Value Calculator
EN DE

James Warren Tea Limited (JAMESWARREN) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹972M

JW James Warren Tea Limited JAMESWARREN · BSE
Price₹262.80
Fair Value₹365.53
Upside+39.1%
Quality46/100
Watch James Warren Tea Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹241.25 – ₹456.91

Fair value as of: Jul 5, 2026

From 22 valuation models · updated today

Share price −4.4% over the past month.

Price vs Fair Value (12 months)

₹378.55 ₹249.65 Fair Value ₹365.53 Jul 2025 Jul 2026

12‑month range ₹249.65 – ₹378.55 · fair‑value band ₹241.25 – ₹456.91 · the ₹262.80 price screens below the ₹365.53 fair value. As of Jul 5, 2026.

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

Analysis

James Warren Tea Limited (JAMESWARREN) currently trades at ₹262.80, while our model-based Fair Value estimate is ₹365.53 — implying the stock looks roughly 39.1% undervalued today. We read business quality at 46/100 (below-average quality), in the Consumer Defensive 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: high) — always confirm before acting.

Over the trailing twelve months, James Warren Tea Limited generated revenue of ₹1.1B at a net margin of 11.2%. Revenue declined 60.2% year over year. It earns a return on equity of 6.4%. The stock trades on a trailing P/E of 7.8. Fundamentals as of Jul 5, 2026

Our scenario range runs from ₹241.25 (bear case) to ₹456.91 (bull case); at ₹262.80, the current price sits within that range. The share trades about 36% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 40% fair-value upside — at 39%, JAMESWARREN screens richer than that median.

Key figures & financial health

Revenue (TTM) ₹1.1B
Revenue growth (YoY) -60.2%
Net margin 11.2%
Return on equity 6.4%
Free cash flow ₹36.5M FY2026
P/E ratio 7.8
More key figures
Operating margin -541%
EPS (TTM) ₹33.56
EPS growth (YoY) -44.4%

Figures from reported company fundamentals (EODHD) · as of Jul 5, 2026. TTM = trailing twelve months.

About the company

James Warren Tea Limited engages in cultivation, manufacture and sale of tea in India. It primarily offers CTC and orthodox tea products. The company operates seven tea estates located in the South Bank, Upper Assam. It exports its products to Europe, the United Kingdom, the United States, Japan, China, Commonwealth of Independent States, and the Middle East. The company was formerly known as Dashabhooja Mercantile & Tourism Private Limited. James Warren Tea Limited was founded in 1850 and is based in Kolkata, India.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

James Warren Tea Limited reported revenue of ₹1.1B in FY2026 versus ₹1.1B in FY2022, a compound +0.8%/yr. Reported net income was ₹124M in FY2026, compounding +10.8%/yr from FY2022.

Revenue +0.8%/yr
FY22 ₹1.1B
FY23 ₹1.3B
FY24 ₹1.1B
FY25 ₹1.7B
FY26 ₹1.1B
Net income +10.8%/yr
FY22 ₹82.5M
FY23 ₹94.9M
FY24 ₹18.8M
FY25 ₹1.0B
FY26 ₹124M

Is JAMESWARREN fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "James Warren Tea Limited Fair Value". https://www.fairvalue-calculator.com/stock/JAMESWARREN

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
Archer-Daniels-Midland Company ADM $76.29 $46.97 -38%
Muyuan Foods Group 002714 ¥35.06 ¥49.23 +40%
Bunge Global SA BG $128.21 $88.65 -31%
Wens Foodstuff Group 300498 ¥12.83 ¥7.44 -42%
Mowi ASA MOWI kr 190.10 kr 134.90 -29%
SalMar ASA SALM kr 574.50 kr 57.93 -90%
Fujian Wanchen Food Group 300972 ¥179.40 ¥323.13 +80%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,170 IDR 7,228 IDR +128%
New Hope Liuhe Co 000876 ¥6.58 ¥24.03 +265%
Charoen Pokphand Foods Public Company CPF 18.80 THB 39.37 THB +109%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is James Warren Tea Limited (JAMESWARREN) undervalued?
As of Jul 5, 2026, our model estimates a fair value of ₹365.53 versus a price of ₹262.80 — about +39% (undervalued). Model-based estimate, not financial advice.
What is the fair value of JAMESWARREN?
Our model-based fair value for James Warren Tea Limited is ₹365.53 (as of Jul 5, 2026), built from audited fundamentals. The current price is ₹262.80.
What is the quality score of JAMESWARREN?
James Warren Tea Limited has a Quality Score of 46/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of James Warren Tea Limited (JAMESWARREN)?
James Warren Tea Limited reported trailing-twelve-month revenue of about ₹1.1B (latest available figure, as of Jul 5, 2026).
What is the net profit margin of JAMESWARREN?
The net profit margin of James Warren Tea Limited is about 11.2%, meaning it keeps roughly 11.2% 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.