James Warren Tea Limited Intrinsic Value
JAMESWARREN · NSEon the next trading day
Valuation
Blended fair value using DCF and peer comparison methods.
James Warren Tea Limited Intrinsic Value Analysis
A current price is not available for James Warren Tea Limited (JAMESWARREN), so a price-to-value comparison cannot be shown. Understock's estimated intrinsic value is ₹368 per share.
The displayed estimate uses the available peer-based value of ₹368; a DCF estimate is not currently available. Peer comparison uses 8 matched industry companies and contributing P/E, P/B multiples.
For context, available company data reports P/E of 12.5×. These metrics describe the business and are not separate intrinsic-value estimates.
How Understock Calculates Intrinsic Value
Understock follows the company's stored valuation classification. Where DCF applies, the model discounts projected or normalized cash flows and terminal value using stored assumptions. Peer valuation compares available company multiples with medians from matched industry or sector companies, with a curated peer-group fallback where database matches are unavailable; the contributing multiples and their weights depend on sector rules and available data. For this page, the available displayed estimate comes from peer valuation. DCF and peer estimates can differ because they use different assumptions, financial metrics, and market reference points.
Review this company's DCF valuation · Learn how DCF works · Use the DCF calculator · See James Warren Tea Limited peer valuation · What intrinsic value means
The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.
James Warren Tea Limited Peer Comparison
How this company stacks up against sector peers on valuation and quality metrics.
Fast Moving Consumer Goods · 8 peers · sector medians shown
| Company | Mkt Cap | P/E | P/B | EV/EBITDA | ROE | Net Margin | Rev CAGR 3y |
|---|---|---|---|---|---|---|---|
James Warren Tea Limited JAMESWARREN · you | ₹113 Cr | 12.5× | 0.7× | — | 5.7% | 0.5% | — |
| Sector median | — | 13.4× | 1.5× | 7.4× | 12.4% | 1.1% | 17.2% |
| Gulshan Polyols Limited GULPOLY | ₹1,085 Cr | 11.1× | 1.6× | 5.0× | 14.9% | 4.6% | 25.1% |
| HMA Agro Industries Limited HMAAGRO | ₹1,050 Cr | 6.7× | 1.2× | 5.1× | 17.5% | 2.4% | 29.2% |
| Uttam Sugar Mills Limited UTTAMSUGAR | ₹1,010 Cr | 12.1× | 1.5× | — | 12.4% | 0.0% | — |
| Dwarikesh Sugar Industries Limited DWARKESH | ₹977 Cr | 25.7× | 1.0× | 14.5× | 3.7% | 2.2% | -12.6% |
| IFB Agro Industries Ltd IFBAGRO | ₹961 Cr | 14.9× | 1.7× | — | 11.3% | 0.0% | — |
| Vadilal Enterprises Ltd. VADILENT | ₹894 Cr | 65.5× | 17.7× | — | 27.0% | 0.0% | — |
| REGAAL RESOURCES LIMITED REGAAL | ₹889 Cr | 14.8× | — | — | — | 0.1% | — |
| Magadh Sugar & Energy Limited MAGADSUGAR | ₹824 Cr | 12.1× | 0.9× | 9.8× | 7.2% | 5.1% | 9.3% |
James is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~13.4×, EV/EBITDA ~7.4×). Focus on execution quality and earnings trajectory from here.
Business quality
Valuation
Returns
Growth
Efficiency
Liquidity & Solvency
Financial health
Piotroski F-Score, Altman Z-Score, and key solvency ratios.
Full financial data
Charts and annual statements for income, balance sheet and cash flow.
Income trend
Revenue, profit and margin trends over time.
Cash flow
Where cash comes from and where it goes.
Balance sheet
Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.