Fair Value Calculator Fair Value Calculator
EN DE

The Waterbase Limited (WATERBASE) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹1.9B

TW The Waterbase Limited WATERBASE · BSE
Price₹44.79
Fair Value₹8.53
Upside-81.0%
Quality54/100
Watch The Waterbase Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range ₹5.63 – ₹10.66

Fair value as of: Jul 6, 2026

From 1 valuation models · updated today

Share price −2.9% over the past month.

Price vs Fair Value (12 months)

₹62.72 ₹38.45 Fair Value ₹8.53 Jul 2025 Jul 2026

12‑month range ₹38.45 – ₹62.72 · fair‑value band ₹5.63 – ₹10.66 · the ₹44.79 price screens above the ₹8.53 fair value. As of Jul 6, 2026.

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

Analysis

The Waterbase Limited (WATERBASE) currently trades at ₹44.79, while our model-based Fair Value estimate is ₹8.53 — implying the stock looks roughly 81.0% overvalued today. We read business quality at 54/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: low).

Over the trailing twelve months, The Waterbase Limited generated revenue of ₹3.5B at a net margin of -4.2%. Revenue grew 3.9% year over year. It earns a return on equity of -9.9%. Net debt stands at ₹589M. Fundamentals as of Jul 6, 2026

Our scenario range runs from ₹5.63 (bear case) to ₹10.66 (bull case); at ₹44.79, the current price sits above that range. The share trades about 34% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -17% fair-value upside — at -81%, WATERBASE screens richer than that median.

Key figures & financial health

Revenue (TTM) ₹3.5B
Revenue growth (YoY) +3.9%
Net margin -4.2%
Return on equity -9.9%
Free cash flow −₹133M FY2025
Operating margin -4.3%
More key figures
EPS (TTM) ₹-3.54
EPS growth (YoY) +25.0%
Net debt ₹589M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 6, 2026. TTM = trailing twelve months.

About the company

The Waterbase Limited, together with its subsidiaries, operates as an aquaculture company in India and internationally. It operates through Shrimp Feeds, Processed Shrimp, and Others segments. The company manufactures, sells, and trades in shrimp feed, such as p.vannamei, p.monodon, and scampi; and frozen shrimp products. It also engages in shrimp farming and hatchery activities. The company markets its products under the BayWhite, Ultra XL, Tiger Bay XL, and Magnum brands. It also exports its products to Japan, Europe, rest of Asia, and the United States. The company was incorporated in 1987 and is based in Chennai, India. The Waterbase Limited operates as a subsidiary of Aquavista Enterprises Private Limited.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Waterbase Limited reported revenue of ₹3.5B in FY2025 versus ₹3.0B in FY2021, a compound +4.0%/yr. Reported net income was −₹147M in FY2025.

Revenue +4.0%/yr
FY21 ₹3.0B
FY22 ₹3.0B
FY23 ₹3.4B
FY24 ₹2.8B
FY25 ₹3.5B
Net income
FY21 ₹749K
FY22 −₹34.8M
FY23 −₹105M
FY24 −₹182M
FY25 −₹147M

Is WATERBASE 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). "The Waterbase Limited Fair Value". https://www.fairvalue-calculator.com/stock/WATERBASE

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 6, 2026).

Stock Price Fair Value vs Fair Value
Nestlé S.A NSRGF $97.58 $65.41 -33%
Nestlé India Limited NESTLEIND ₹1,438 ₹362.37 -75%
Grupo Bimbo, S.A. BIMBOA 57.10 MXN 83.34 MXN +46%
Uni-President Enterprises Corp 1216 73.80 TWD 61.57 TWD -17%
Britannia Industries Limited BRITANNIA ₹5,218 ₹3,567 -32%
Tata Consumer Products Limited TATACONSUM ₹1,131 ₹339.05 -70%
ICBP ICBP 6,600 IDR 14,500 IDR +120%
Samyang Foods Co 003230 1,000,000 KRW 1,010,543 KRW +1%
PT Indofood Sukses Makmur Tbk INDF 6,250 IDR 22,853 IDR +266%
Patanjali Foods Limited PATANJALI ₹420.45 ₹294.68 -30%

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 The Waterbase Limited (WATERBASE) undervalued?
As of Jul 6, 2026, our model estimates a fair value of ₹8.53 versus a price of ₹44.79 — about −81% (overvalued). Model-based estimate, not financial advice.
What is the fair value of WATERBASE?
Our model-based fair value for The Waterbase Limited is ₹8.53 (as of Jul 6, 2026), built from audited fundamentals. The current price is ₹44.79.
What is the quality score of WATERBASE?
The Waterbase Limited has a Quality Score of 54/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of The Waterbase Limited (WATERBASE)?
The Waterbase Limited reported trailing-twelve-month revenue of about ₹3.5B (latest available figure, as of Jul 6, 2026).
What is the net profit margin of WATERBASE?
The net profit margin of The Waterbase Limited is about -4.2%, meaning it is currently running at a net loss. 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.