Wagend Infra Venture Limited (WAGEND) fair value: what the stock is really worth
As of Oct 8, 2026: fair value of Wagend Infra Venture Limited ₹1.17, price ₹1.12, upside +4.4%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Wagend Infra Venture Limited develops infrastructure projects in India. The company constructs railways and roads on contract basis. It is also involved in the other non-specialized wholesale trade activities. The company was formerly known as Agarwal Holdings Limited and changed its name to Wagend Infra Venture Limited in May 2012.
Show more
Wagend Infra Venture Limited develops infrastructure projects in India. The company constructs railways and roads on contract basis. It is also involved in the other non-specialized wholesale trade activities. The company was formerly known as Agarwal Holdings Limited and changed its name to Wagend Infra Venture Limited in May 2012. Wagend Infra Venture Limited was incorporated in 1981 and is based in Mumbai, India.
Stock analysis
Wagend Infra Venture Limited (WAGEND) currently trades at ₹1.12, while our model-based Fair Value estimate is ₹1.17, so the stock looks roughly fairly valued today (gap 4.2%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹3.65 per share, and 8 of the 17 models we run sit above the ₹1.12 price.
Bear case: the Multiples group reads lowest at ₹0.1200, and 9 of the 17 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 50/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wagend Infra Venture Limited reported revenue of ₹24.3M in FY2026 versus ₹50.0K in FY2022, a compound +369.5%/yr. Reported net income was ₹337K in FY2026, compounding −26.8%/yr from FY2022.
Key figures
Market cap ₹58.9M (≈ $609K) · P/E ratio 112.0 · P/S ratio 1.55 · EPS (TTM) ₹0.0100 · Net margin 1.4% · Return on equity 0.4% · Return on assets (EBIT) −3.9% · Operating margin 1.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at 4%, WAGEND screens richer than that median.
Fair Value models
Bear ₹1.17Fair Value ₹1.17Bull ₹1.17
Price ₹1.12 · Upside +4.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.0053 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF₹8.01₹12.39₹26.0773
Growth DCF₹7.51₹14.41₹25.5273
5Y Revenue Exit₹2.71₹3.65₹5.5270
All 17 models by family
DCF Models
FCF DCF₹8.01₹12.39₹26.0773
Owner Earnings₹0.2500₹0.7000₹1.6266
5Y Revenue Exit₹2.71₹3.65₹5.5270
5Y P/E Exit₹2.28₹3.26₹4.2669
10Y Revenue Exit₹4.33₹7.02₹7.9266
10Y P/E Exit₹4.05₹6.11₹8.7262
Earnings-Based
Graham-Dodd₹0.0500₹0.3400₹0.480061
Lynch FV₹0.1800₹0.2500₹0.330059
PEG = 1.0₹0.1800₹0.2500₹0.330055
Multiples
P/E Multiple₹0.1100₹0.1500₹0.190063
P/S Multiple₹0.0900₹0.1200₹0.150058
P/B Multiple₹0.0900₹0.1200₹0.150055
EV/Revenue₹0.5300₹0.8100₹1.0853
Asset-Based
NCAV (Graham)₹0.9800₹1.31₹1.9654
Growth DCF
Growth DCF₹7.51₹14.41₹25.5273
Economic Profit
Residual Income₹1.29₹1.17₹1.1168
Growth Earnings
Growth-Adj P/E₹0.2300₹0.3300₹0.430065
P/S and P/B multiple show the same value here: both are capped by the same earnings anchor (earnings per share times 17), because margin and return on equity do not support the sector multiple.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+86.8%
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.2%
’14
’15
’16
’18
’22
’23
’24
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−38.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−38.9%
Dividend (yield on the price)0.0%
Profit margin 2022 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−6,690% → −13%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −4.0% a year for the price.
Compare Wagend Infra Venture Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Infrastructure Operations · 66 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+4.4% · Below median
Profitability
Return on equity (TTM)0.4% · Bottom 25%
Return on assets0.5% · Bottom 25%
Net margin (TTM)1.1% · Bottom 25%
Operating margin (TTM)1.5% · Bottom 25%
Growth and dividend
Revenue growth227.2% · Top 25%
Balance sheet
Debt / equity0.07× · Lowest 25%
Valuation Multiplesvs Infrastructure Operations median · lower = cheaper
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). "Wagend Infra Venture Limited Fair Value". https://www.fairvalue-calculator.com/stock/WAGEND
Frequently asked questions
Is Wagend Infra Venture Limited (WAGEND) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹1.17 versus a price of ₹1.12, about +4% upside (fairly valued).
What is the fair value of WAGEND?
Our model-based fair value for Wagend Infra Venture Limited is ₹1.17 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹1.12.
What is the quality score of WAGEND?
Wagend Infra Venture Limited has a Quality Score of 50/100. 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 price target for Wagend Infra Venture Limited (WAGEND)?
Our model-based price target is the fair value of ₹1.17 (as of Oct 3, 2026) from 17 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Wagend Infra Venture Limited stock forecast for 2026?
Our models put fair value at ₹1.17, about +4% upside versus a price of ₹1.12 (fairly valued). The calculation is refreshed regularly with new filings.
What is the revenue of Wagend Infra Venture Limited (WAGEND)?
Wagend Infra Venture Limited reported trailing-twelve-month revenue of about ₹37.6M (latest available figure, as of Oct 3, 2026).
What growth is priced into Wagend Infra Venture Limited (WAGEND)?
For today's price to be fair in a discounted-cash-flow model, Wagend Infra Venture Limited would have to grow free cash flow by +0.0 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 8 years revenue grew +56.0 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of WAGEND use?
Our models discount Wagend Infra Venture Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.30, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wagend Infra Venture Limited that is +0.0 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Wagend Infra Venture Limited (WAGEND) delivered so far?
Over the past 8 years revenue at Wagend Infra Venture Limited grew +56.0 % a year. The price currently implies +0.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wagend Infra Venture Limited (WAGEND) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into Wagend Infra Venture Limited (+0.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wagend Infra Venture Limited (WAGEND)?
The free-cash-flow yield on the price is 10.38 %: that much free cash flow Wagend Infra Venture Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wagend Infra Venture Limited (WAGEND)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wagend Infra Venture Limited it is ₹1.17 per share (as of Oct 3, 2026), against a price of ₹1.12. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Wagend Infra Venture Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, WAGEND trades below its calculated fair value: price ₹1.12, fair value ₹1.17, a gap of about +4% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WAGEND?
No. The price is what the market pays today (₹1.12); the fair value is what the company's own numbers justify (₹1.17). For Wagend Infra Venture Limited the two are ₹0.0490 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wagend Infra Venture Limited worth?
The market values Wagend Infra Venture Limited at about ₹58.9M (market capitalisation, as of Oct 3, 2026). Per share that is ₹1.12; our models calculate a fair value of ₹1.17 per share.
What is the P/E ratio of WAGEND?
Wagend Infra Venture Limited trades at a price-to-earnings ratio of 112.0 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹1.17 is built from several models across several years. Other multiples: P/B 0.6, P/S 1.6, EV/EBITDA 81.0.
How solid is the balance sheet of Wagend Infra Venture Limited (WAGEND)?
Balance-sheet figures for Wagend Infra Venture Limited (as of Oct 3, 2026): return on equity 0.4%, debt of 0.07 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is WAGEND from its 52-week high?
Wagend Infra Venture Limited trades at ₹1.12, about 15% below its 52-week high of ₹1.32 and 15% above the low of ₹0.9700 (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of ₹1.17 is for.
Which stocks are comparable to Wagend Infra Venture Limited?
From the same area (Industrials) we also value Transurban Group, China Merchants Expressway Network & Technology Holdings, Jiangsu Expressway Company, Shandong Hi-speed Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wagend Infra Venture Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹1.12, calculated fair value ₹1.17 (+4%), Quality Score 50/100, from 17 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WAGEND calculated?
We run Wagend Infra Venture Limited through 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹1.17, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Wagend Infra Venture Limited currently trades 4 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wagend Infra Venture Limited (WAGEND)?
The closing price on Oct 8, 2026 was ₹1.12. Our model-based fair value is ₹1.17, about +4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wagend Infra Venture Limited right now?
The price is below even our cautious bear case (₹1.17). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Wagend Infra Venture Limited
How large is the market capitalisation of Wagend Infra Venture Limited (WAGEND)?
The market capitalisation of Wagend Infra Venture Limited is ₹58.9M (≈ $609K). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wagend Infra Venture Limited (WAGEND)?
The price-to-sales ratio of Wagend Infra Venture Limited is 1.55 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wagend Infra Venture Limited (WAGEND)?
Earnings per share at Wagend Infra Venture Limited are ₹0.0100 (price ÷ EPS = P/E 112.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Wagend Infra Venture Limited (WAGEND)?
The net margin of Wagend Infra Venture Limited is 1.4% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wagend Infra Venture Limited (WAGEND)?
The return on equity (ROE) of Wagend Infra Venture Limited is 0.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wagend Infra Venture Limited (WAGEND)?
On an EBIT basis the return on assets of Wagend Infra Venture Limited is −3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wagend Infra Venture Limited (WAGEND)?
The operating margin of Wagend Infra Venture Limited is 1.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wagend Infra Venture Limited (WAGEND)?
Revenue at Wagend Infra Venture Limited is growing +227% versus a year earlier (3y avg +86.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wagend Infra Venture Limited (WAGEND)?
Earnings per share at Wagend Infra Venture Limited are growing −89.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wagend Infra Venture Limited (WAGEND) carry?
The net debt of Wagend Infra Venture Limited is ₹16.4M (fiscal year 2026, ≈ 0.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Wagend Infra Venture Limited in the live analysis
One click puts Wagend Infra Venture Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
