
CG VAK Software and Exports Ltd
BSE:531489

Intrinsic Value
The intrinsic value of one
CGVAK
stock under the Base Case scenario is
300.68
INR.
Compared to the current market price of 272.95 INR,
CG VAK Software and Exports Ltd
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CG VAK Software and Exports Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
CG VAK Software and Exports Ltd
Balance Sheet Decomposition
CG VAK Software and Exports Ltd
Current Assets | 293.9m |
Cash & Short-Term Investments | 134.5m |
Receivables | 136.2m |
Other Current Assets | 23.3m |
Non-Current Assets | 464.2m |
Long-Term Investments | 118.3m |
PP&E | 341.3m |
Intangibles | 1m |
Other Non-Current Assets | 3.5m |
Free Cash Flow Analysis
CG VAK Software and Exports Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
CG VAK Software and Exports Ltd
Revenue
|
752.7m
INR
|
Operating Expenses
|
-664.5m
INR
|
Operating Income
|
88.2m
INR
|
Other Expenses
|
-10.7m
INR
|
Net Income
|
77.5m
INR
|
CGVAK Profitability Score
Profitability Due Diligence
CG VAK Software and Exports Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
CG VAK Software and Exports Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
CGVAK Solvency Score
Solvency Due Diligence
CG VAK Software and Exports Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
CG VAK Software and Exports Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CGVAK Price Targets Summary
CG VAK Software and Exports Ltd
Dividends
Current shareholder yield for CGVAK 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
CGVAK
stock under the Base Case scenario is
300.68
INR.
Compared to the current market price of 272.95 INR,
CG VAK Software and Exports Ltd
is
Undervalued by 9%.