SPEL Semiconductor Ltd
BSE:517166
Intrinsic Value
The intrinsic value of one SPELS stock under the Base Case scenario is 29.29 INR. Compared to the current market price of 126.7 INR, SPEL Semiconductor Ltd is Overvalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SPEL Semiconductor Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
SPEL Semiconductor Ltd
Balance Sheet Decomposition
SPEL Semiconductor Ltd
Current Assets | 643.2m |
Cash & Short-Term Investments | 11k |
Receivables | 6.7m |
Other Current Assets | 636.5m |
Non-Current Assets | 737.9m |
Long-Term Investments | 494.8m |
PP&E | 243.1m |
Free Cash Flow Analysis
SPEL Semiconductor Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
SPEL Semiconductor Ltd
Revenue
|
81.9m
INR
|
Cost of Revenue
|
-34.5m
INR
|
Gross Profit
|
47.3m
INR
|
Operating Expenses
|
-110.9m
INR
|
Operating Income
|
-63.5m
INR
|
Other Expenses
|
-109m
INR
|
Net Income
|
-172.5m
INR
|
SPELS Profitability Score
Profitability Due Diligence
SPEL Semiconductor Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
SPEL Semiconductor Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
SPELS Solvency Score
Solvency Due Diligence
SPEL Semiconductor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
SPEL Semiconductor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPELS Price Targets Summary
SPEL Semiconductor Ltd
Dividends
Current shareholder yield for SPELS is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one SPELS stock under the Base Case scenario is 29.29 INR.
Compared to the current market price of 126.7 INR, SPEL Semiconductor Ltd is Overvalued by 77%.