
Waaree Renewable Technologies Ltd
BSE:534618

Intrinsic Value
The intrinsic value of one
WAAREERTL
stock under the Base Case scenario is
737.38
INR.
Compared to the current market price of 949.5 INR,
Waaree Renewable Technologies Ltd
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Waaree Renewable Technologies Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Waaree Renewable Technologies Ltd
Balance Sheet Decomposition
Waaree Renewable Technologies Ltd
Current Assets | 8.4B |
Cash & Short-Term Investments | 2B |
Receivables | 5.8B |
Other Current Assets | 666.8m |
Non-Current Assets | 1.6B |
PP&E | 1.6B |
Intangibles | 29.1m |
Other Non-Current Assets | 24.2m |
Free Cash Flow Analysis
Waaree Renewable Technologies Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Waaree Renewable Technologies Ltd
Revenue
|
13.9B
INR
|
Cost of Revenue
|
-10.9B
INR
|
Gross Profit
|
3B
INR
|
Operating Expenses
|
-469.6m
INR
|
Operating Income
|
2.5B
INR
|
Other Expenses
|
-640.2m
INR
|
Net Income
|
1.9B
INR
|
WAAREERTL Profitability Score
Profitability Due Diligence
Waaree Renewable Technologies Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Score
Waaree Renewable Technologies Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
WAAREERTL Solvency Score
Solvency Due Diligence
Waaree Renewable Technologies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Waaree Renewable Technologies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WAAREERTL Price Targets Summary
Waaree Renewable Technologies Ltd
Dividends
Current shareholder yield for WAAREERTL 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
WAAREERTL
stock under the Base Case scenario is
737.38
INR.
Compared to the current market price of 949.5 INR,
Waaree Renewable Technologies Ltd
is
Overvalued by 22%.