
City Pulse Multiplex Ltd
BSE:542727

Intrinsic Value
The intrinsic value of one
City Pulse Multiplex Ltd
stock under the Base Case scenario is
0.38
INR.
Compared to the current market price of 22.75 INR,
City Pulse Multiplex Ltd
is
Overvalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
City Pulse Multiplex Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
City Pulse Multiplex Ltd
Balance Sheet Decomposition
City Pulse Multiplex Ltd
Current Assets | 40.9m |
Cash & Short-Term Investments | 12.1m |
Receivables | 21.6m |
Other Current Assets | 7.3m |
Non-Current Assets | 904m |
Long-Term Investments | 854.4m |
PP&E | 36.6m |
Other Non-Current Assets | 13.1m |
Free Cash Flow Analysis
City Pulse Multiplex Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
City Pulse Multiplex Ltd
Revenue
|
19.7m
INR
|
Cost of Revenue
|
-777k
INR
|
Gross Profit
|
18.9m
INR
|
Operating Expenses
|
-12.8m
INR
|
Operating Income
|
6.1m
INR
|
Other Expenses
|
1k
INR
|
Net Income
|
6.1m
INR
|
Profitability Score
Profitability Due Diligence
City Pulse Multiplex Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
City Pulse Multiplex Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
City Pulse Multiplex Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
City Pulse Multiplex Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
City Pulse Multiplex Ltd
Dividends
Current shareholder yield for City Pulse Multiplex Ltd 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
City Pulse Multiplex Ltd
stock under the Base Case scenario is
0.38
INR.
Compared to the current market price of 22.75 INR,
City Pulse Multiplex Ltd
is
Overvalued by 98%.