WESTLIFE FOODWORLD LIMITED (WESTLIFE) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of WESTLIFE FOODWORLD LIMITED stock ₹96.78, price ₹596, upside -83.8%, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
Westlife Foodworld Limited, through its subsidiary, Hardcastle Restaurants Private Limited, owns and operates a chain of McDonald's restaurants in Western and Southern India. The company operates through various restaurants, such as freestanding, food court, in-store, and mall stores.
Show moreShow less
It also offers brand extensions, including McDelivery, McCafe, McBreakfast, and Dessert Kiosks. The company was formerly known as Westlife Development Limited and changed its name to Westlife Foodworld Limited in November 2022.
Westlife Foodworld Limited was incorporated in 1982 and is based in Mumbai, India.
Stock analysis
WESTLIFE FOODWORLD LIMITED (WESTLIFE) currently trades at ₹595.75, while our model-based Fair Value estimate is ₹96.78, 83.8% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹193.33 per share, and 0 of the 25 models we run sit above the ₹595.75 price.
Bear case: the Asset-Based group reads lowest at ₹22.88, and 25 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹67.74 (bear) to ₹125.81 (bull), the price of ₹595.75 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
WESTLIFE FOODWORLD LIMITED reported revenue of ₹26.2B in FY2026 versus ₹15.6B in FY2022, a compound +14.0%/yr. Reported net income was ₹323M in FY2026.
Key figures
Market cap ₹93.1B (≈ $977M) Small · P/S ratio 3.46 · EPS (TTM) ₹0.1300 · Dividend yield 0.1% · Net margin 1.2% · Return on equity 5.3% · Return on assets (EBIT) 16.0% · Operating margin 4.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (medium confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 1% below its 52-week high and 43% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −84%, WESTLIFE screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹7.43 to ₹327.46). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear₹67.74Fair Value ₹96.78Bull₹125.81
Price ₹595.75 · Upside -83.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.
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.77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.1%
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.
+5.1%
Revenue growth 5 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.
+21.9%
Start year 2021 (pandemic). Over 10 years: +12.3% a year
Revenue growth 15 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.
+87.7%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 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 3 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.
−29.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−29.1%
Dividend (yield on the price)0.1%
Profit margin 2021 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.−8% → 4%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+54.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +48.0% a year for the price and +7.4% for the forecasts.
Compare WESTLIFE FOODWORLD 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.Restaurants · 210 stocks
Beats the industry median on 1/13 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−83.8% · Bottom 25%
Profitability
Return on equity (12 months)5.3% · Below median
Return on assets1.1% · Below median
Net margin (12 months)1.2% · Below median
Operating margin (12 months)4.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)11.4% · Top 25%
Dividend yield (12 months)0.1% · Bottom 25%
Balance sheet
Debt / equity0.48× · Above median
Valuation Multiplesvs Restaurants median · lower = cheaper
P/B15.03× · Priciest 25%
P/S (12 months)3.48× · Priciest 25%
Price / free cash flow96.1× · Priciest 25%
EV/EBITDA26.4× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)57· sector 19
PAST (return on equity)21· sector 25
HEALTH (low debt)76· sector 94
DIVIDEND (yield)1· sector 59
VALUE 0: the price sits above our fair-value range.
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.
Is WESTLIFE FOODWORLD LIMITED (WESTLIFE) overvalued or undervalued?
As of Oct 27, 2026, our model estimates a fair value of ₹96.78 versus a price of ₹595.75, about −84% upside (overvalued).
What is the fair value of WESTLIFE?
Our model-based fair value for WESTLIFE FOODWORLD LIMITED is ₹96.78 (as of Oct 27, 2026), built from audited fundamentals. The current price: ₹595.75.
What is the quality score of WESTLIFE?
WESTLIFE FOODWORLD 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 price target for WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Our model-based price target is the fair value of ₹96.78 (as of Oct 27, 2026) from 26 valuation models. Cautious scenario ₹67.74, optimistic scenario ₹125.81. It is a calculation from audited fundamentals, not an analyst target.
What is the WESTLIFE FOODWORLD LIMITED stock forecast for 2026?
Our models put fair value at ₹96.78, about −84% upside versus a price of ₹595.75 (overvalued). Cautious scenario ₹67.74, optimistic scenario ₹125.81. The calculation is refreshed regularly with new filings.
What is the revenue of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
WESTLIFE FOODWORLD LIMITED reported trailing-twelve-month revenue of about ₹26.7B (latest available figure, as of Oct 27, 2026).
Does WESTLIFE FOODWORLD LIMITED pay a dividend?
WESTLIFE FOODWORLD LIMITED currently shows a dividend yield of 0.07% relative to its recent price (as of Oct 27, 2026).
What growth is priced into WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
For today's price to be fair in a discounted-cash-flow model, WESTLIFE FOODWORLD LIMITED would have to grow free cash flow by +54.2 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.9 % per year. As of Oct 27, 2026.
What discount rate (WACC) does the fair value of WESTLIFE use?
Our models discount WESTLIFE FOODWORLD LIMITED at 13.9 %: a base by market capitalisation (small), 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 WESTLIFE FOODWORLD LIMITED that is +54.2 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has WESTLIFE FOODWORLD LIMITED (WESTLIFE) delivered so far?
Over the past 5 years revenue at WESTLIFE FOODWORLD LIMITED grew +21.9 % a year. The price currently implies +54.2 % 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into WESTLIFE FOODWORLD LIMITED (+54.2 % 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The free-cash-flow yield on the price is 1.04 %: that much free cash flow WESTLIFE FOODWORLD LIMITED produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WESTLIFE FOODWORLD LIMITED it is ₹96.78 per share (as of Oct 27, 2026), against a price of ₹595.75. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is WESTLIFE FOODWORLD LIMITED stock overvalued or undervalued in 2026?
As of Oct 27, 2026, WESTLIFE trades above its calculated fair value: price ₹595.75, fair value ₹96.78, a gap of about −84% (overvalued). 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 WESTLIFE?
No. The price is what the market pays today (₹595.75); the fair value is what the company's own numbers justify (₹96.78). For WESTLIFE FOODWORLD LIMITED the two are ₹498.97 per share apart. That gap is exactly why we show both numbers side by side.
How much is WESTLIFE FOODWORLD LIMITED worth?
The market values WESTLIFE FOODWORLD LIMITED at about ₹93.1B (market capitalisation, as of Oct 27, 2026). Per share that is ₹595.75; our models calculate a fair value of ₹96.78 per share.
What do the bullish and bearish scenarios say about WESTLIFE?
Our models span a range for WESTLIFE FOODWORLD LIMITED: cautious scenario ₹67.74, base ₹96.78, optimistic ₹125.81 per share (as of Oct 27, 2026, price ₹595.75). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Balance-sheet figures for WESTLIFE FOODWORLD LIMITED (as of Oct 27, 2026): return on equity 5.3%, debt of 0.48 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is WESTLIFE from its 52-week high?
WESTLIFE FOODWORLD LIMITED trades at ₹595.75, about 1% below its 52-week high of ₹600.70 and 43% above the low of ₹416.85 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of ₹96.78 is for.
Which stocks are comparable to WESTLIFE FOODWORLD LIMITED?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Yum! Brands, Inc, Chipotle Mexican Grill, Inc, 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 WESTLIFE FOODWORLD LIMITED stock attractive at the current price?
The data as of Oct 27, 2026: price ₹595.75, calculated fair value ₹96.78 (−84%), Quality Score 49/100, from 26 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 WESTLIFE calculated?
We run WESTLIFE FOODWORLD LIMITED through 26 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 ₹96.78, 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 13.4 % above its aggregate fair value. WESTLIFE FOODWORLD LIMITED itself currently trades above fair value. 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The closing price on Oct 28, 2026 was ₹595.75. Our model-based fair value is ₹96.78, about −84% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WESTLIFE FOODWORLD LIMITED right now?
The price sits above even our optimistic bull case (₹125.81). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹67.74 to ₹125.81) leaves room in how you read the outcome.
Key figures of WESTLIFE FOODWORLD LIMITED
How large is the market capitalisation of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The market capitalisation of WESTLIFE FOODWORLD LIMITED is ₹93.1B (≈ $977M). 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The price-to-sales ratio of WESTLIFE FOODWORLD LIMITED is 3.46 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Earnings per share at WESTLIFE FOODWORLD LIMITED are ₹0.1300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The dividend yield of WESTLIFE FOODWORLD LIMITED is 0.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The net margin of WESTLIFE FOODWORLD LIMITED is 1.2% (last twelve months). 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The return on equity (ROE) of WESTLIFE FOODWORLD LIMITED is 5.3% (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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
On an EBIT basis the return on assets of WESTLIFE FOODWORLD LIMITED is 16.0% (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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
The operating margin of WESTLIFE FOODWORLD LIMITED is 4.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Revenue at WESTLIFE FOODWORLD LIMITED is growing +11.4% versus a year earlier (3y avg +5.1%). 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 WESTLIFE FOODWORLD LIMITED (WESTLIFE)?
Earnings per share at WESTLIFE FOODWORLD LIMITED are growing −50.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does WESTLIFE FOODWORLD LIMITED (WESTLIFE) carry?
The net debt of WESTLIFE FOODWORLD LIMITED is ₹17.9B (fiscal year 2026, ≈ 18.5 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 WESTLIFE FOODWORLD LIMITED in the live analysis
One click puts WESTLIFE FOODWORLD LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 27, 2026