
Kesar Terminals & Infrastructure Ltd
BSE:533289

Intrinsic Value
The intrinsic value of one
KTIL
stock under the Base Case scenario is
67.39
INR.
Compared to the current market price of 75.98 INR,
Kesar Terminals & Infrastructure Ltd
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kesar Terminals & Infrastructure Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Kesar Terminals & Infrastructure Ltd
Balance Sheet Decomposition
Kesar Terminals & Infrastructure Ltd
Current Assets | 115m |
Cash & Short-Term Investments | 44.4m |
Receivables | 49.4m |
Other Current Assets | 21.1m |
Non-Current Assets | 1.8B |
Long-Term Investments | 10.8m |
PP&E | 1.8B |
Intangibles | 217k |
Other Non-Current Assets | 25.3m |
Free Cash Flow Analysis
Kesar Terminals & Infrastructure Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kesar Terminals & Infrastructure Ltd
Revenue
|
346.3m
INR
|
Operating Expenses
|
-336.9m
INR
|
Operating Income
|
9.3m
INR
|
Other Expenses
|
43.1m
INR
|
Net Income
|
52.5m
INR
|
KTIL Profitability Score
Profitability Due Diligence
Kesar Terminals & Infrastructure Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Kesar Terminals & Infrastructure Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
KTIL Solvency Score
Solvency Due Diligence
Kesar Terminals & Infrastructure Ltd's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Score
Kesar Terminals & Infrastructure Ltd's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KTIL Price Targets Summary
Kesar Terminals & Infrastructure Ltd
Dividends
Current shareholder yield for KTIL 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
KTIL
stock under the Base Case scenario is
67.39
INR.
Compared to the current market price of 75.98 INR,
Kesar Terminals & Infrastructure Ltd
is
Overvalued by 11%.