EN DE

Whirlpool of India Limited (WHIRLPOOL) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹103B

WO Whirlpool of India Limited WHIRLPOOL · NSE
Price₹777.35
Fair Value₹916.87
Upside+18.0%
Quality57/100
Watch Whirlpool of India Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.7% net margin
generates free cash flow
0.62% dividend yield
Mixed vs. peers (7/13)
Narrow moat 27/100
Evidence: High Range ₹687.65 – ₹1,146 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Fair value updated Aug 13, 2026, revised from ₹509.37 to ₹916.87 (+80.0%) since Aug 8, 2026. Share price +0.7% over the past month.

A solid business, screening 18% undervalued on our models.

What matters now

  • Our model range runs from ₹687.65 (bear) to ₹1,146 (bull), base ₹916.87. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 57/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹2,496 ₹757.40 Fair Value ₹916.87 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹757.40 – ₹2,496 · fair‑value band ₹687.65 – ₹1,146 · the ₹777.35 price screens below the ₹916.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Whirlpool of India Limited (WHIRLPOOL) currently trades at ₹777.35, while our model-based Fair Value estimate is ₹916.87, implying the stock looks roughly 18.0% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical 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, Whirlpool of India Limited generated revenue of ₹80.3B at a net margin of 3.7%. Revenue grew 8.8% year over year. It earns a return on equity of 7.3%. The balance sheet holds a net cash position of ₹21.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹687.65 (bear case) to ₹1,146 (bull case); at ₹777.35, 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 47% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at 18%, WHIRLPOOL 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
Residual Income ₹265.76 ₹279.52 ₹300.53 76
Growth DCF ₹367.34 ₹470.25 ₹633.91 72
Gordon GGM ₹45.91 ₹95.46 ₹151.44 70
All 26 models by family
DCF Models
FCF DCF ₹365.86 ₹470.93 ₹638.66 38
Owner Earnings ₹425.08 ₹567.95 ₹796.00 31
5Y Revenue Exit ₹381.37 ₹505.47 ₹667.88 39
5Y EBITDA Exit ₹460.21 ₹657.94 ₹896.05 41
5Y P/E Exit ₹484.46 ₹704.83 ₹944.67 38
10Y Revenue Exit ₹368.17 ₹481.67 ₹642.38 36
10Y EBITDA Exit ₹425.28 ₹589.48 ₹822.06 37
10Y P/E Exit ₹440.94 ₹622.63 ₹860.36 35
Earnings-Based
Graham-Dodd ₹157.44 ₹570.95 ₹770.07 54
Lynch FV ₹135.49 ₹193.56 ₹251.63 50
PEG = 1.0 ₹135.49 ₹193.56 ₹251.63 46
EPV ₹329.20 ₹350.54 ₹369.20 59
Dividend Discount
Gordon GGM ₹45.91 ₹95.46 ₹151.44 70
DDM Multi-Stage ₹45.91 ₹80.49 ₹100.19 61
Multiples
P/E Multiple ₹382.03 ₹509.37 ₹636.72 63
P/S Multiple ₹295.20 ₹393.61 ₹492.01 58
P/B Multiple ₹295.20 ₹393.61 ₹492.01 55
EV/EBIT ₹490.46 ₹586.88 ₹683.30 53
EV/EBITDA ₹542.52 ₹656.29 ₹770.06 54
EV/Revenue ₹396.19 ₹479.75 ₹563.31 43
Asset-Based
NCAV (Graham) ₹163.97 ₹219.72 ₹327.94 50
Growth DCF
Growth DCF ₹367.34 ₹470.25 ₹633.91 72
Rev-Margin DCF ₹381.37 ₹503.71 ₹650.11 67
Economic Profit
Residual Income ₹265.76 ₹279.52 ₹300.53 76
ROIC Compounder ₹329.69 ₹367.90 ₹421.25 67
Growth Earnings
Growth-Adj P/E ₹264.03 ₹377.18 ₹490.33 68

Widest divergence: DCF Models (₹567.95) versus Dividend Discount (₹80.49). Highest evidence: Residual Income (76).

Notify me when WHIRLPOOL reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹80.3B
Revenue growth (YoY) +8.8%
Net margin 3.7%
Return on equity 7.3%
Free cash flow ₹1.8B FY2026
P/E ratio 33.5
More key figures
Operating margin 3.1%
EPS (TTM) ₹23.17
Dividend yield 0.6%
EPS growth (YoY) -32.8%
Net cash ₹21.7B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 58 · Market factors (momentum, volatility) 32

Profitability 44
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 2
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

Whirlpool of India Limited manufactures and markets home appliances in India and internationally. It offers refrigerators, washing machines, air conditioners, microwave ovens, kitchen, built-in, and small appliances as well as dishwasher. The company sells its products through Internet.

Full company description

Whirlpool of India Limited manufactures and markets home appliances in India and internationally. It offers refrigerators, washing machines, air conditioners, microwave ovens, kitchen, built-in, and small appliances as well as dishwasher. The company sells its products through Internet. The company was incorporated in 1960 and is headquartered in Gurugram, India. Whirlpool of India Limited operates as a subsidiary of Whirlpool Corporation.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Whirlpool of India Limited reported revenue of ₹80.3B in FY2026 versus ₹62.0B in FY2022, a compound +6.7%/yr. Reported net income was ₹2.9B in FY2026, compounding −15.1%/yr from FY2022.

Growth Quality 67/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹80.3B
Latest YoY
+1.4%
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.
+6.4%
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.
+6.4%
Avg. growth/yr (21Y) 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.
+10.6%
Revenue +6.7%/yr
FY22 ₹62.0B
FY23 ₹66.7B
FY24 ₹68.3B
FY25 ₹79.2B
FY26 ₹80.3B
Net income −15.1%/yr
FY22 ₹5.7B
FY23 ₹2.2B
FY24 ₹2.2B
FY25 ₹3.6B
FY26 ₹2.9B
Character of growth · EPS growth decomposed (2015-2026) +1.5 % p.a.
Revenue per share +8.8 pp

of which total revenue +8.8 pp · buybacks/dilution +0.0 pp

EBIT margin −6.5 pp
Tax rate +0.9 pp
Residual (interest, one-offs) −1.8 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 WHIRLPOOL: 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). "Whirlpool of India Limited Fair Value". https://www.fairvalue-calculator.com/stock/WHIRLPOOL

Peer Group

Furnishings, Fixtures & Appliances · 315 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 57 · Above median
Fair Value upside +18% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 2% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 9% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 33.5× · Pricier than median
P/B 2.47× · Pricier than 75% of peers
P/S (TTM) 1.28× · Pricier than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 19.1× · Pricier than 75% of peers

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 57 · sector 20
FUTURE 44 · sector 0
PAST 29 · sector 19
HEALTH 0 · sector 98
DIVIDEND 12 · sector 63

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,500 TWD 1,917 TWD -85%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Voltas Limited VOLTAS ₹1,290 ₹152.27 -88%

Compare Whirlpool of India Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Whirlpool of India Limited (WHIRLPOOL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹916.87 versus a price of ₹777.35, about +18% (undervalued).
What is the fair value of WHIRLPOOL?
Our model-based fair value for Whirlpool of India Limited is ₹916.87 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹777.35.
What is the quality score of WHIRLPOOL?
Whirlpool of India Limited has a Quality Score of 57/100. 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 Whirlpool of India Limited (WHIRLPOOL)?
Whirlpool of India Limited reported trailing-twelve-month revenue of about ₹80.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WHIRLPOOL?
The net profit margin of Whirlpool of India Limited is about 3.7%, meaning it keeps roughly 3.7% of revenue as net income. Based on the latest reported figures.
Does Whirlpool of India Limited pay a dividend?
Whirlpool of India Limited currently shows a dividend yield of about 0.62% relative to its recent price (as of Aug 13, 2026).

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 Whirlpool of India 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.