Angel One Ltd
NSE:ANGELONE
Intrinsic Value
The intrinsic value of one ANGELONE stock under the Base Case scenario is 2 065.6349 INR. Compared to the current market price of 2 297.1001 INR, Angel One Ltd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Angel One Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Angel One Ltd
Balance Sheet Decomposition
Angel One Ltd
Current Assets | 113.8B |
Cash & Short-Term Investments | 108.1B |
Receivables | 5.7B |
Non-Current Assets | 70.3B |
Long-Term Investments | 27.4B |
PP&E | 4B |
Intangibles | 515.9m |
Other Non-Current Assets | 38.3B |
Free Cash Flow Analysis
Angel One Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Angel One Ltd
Revenue
|
55.2B
INR
|
Cost of Revenue
|
-9.2B
INR
|
Gross Profit
|
46B
INR
|
Operating Expenses
|
-25.4B
INR
|
Operating Income
|
20.6B
INR
|
Other Expenses
|
-7.3B
INR
|
Net Income
|
13.4B
INR
|
ANGELONE Profitability Score
Profitability Due Diligence
Angel One Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Angel One Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
ANGELONE Solvency Score
Solvency Due Diligence
Angel One Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Angel One Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ANGELONE Price Targets Summary
Angel One Ltd
According to Wall Street analysts, the average 1-year price target for ANGELONE is 2 796.9858 INR with a low forecast of 2 237.15 INR and a high forecast of 3 360 INR.
Dividends
Current shareholder yield for ANGELONE 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 ANGELONE stock under the Base Case scenario is 2 065.6349 INR.
Compared to the current market price of 2 297.1001 INR, Angel One Ltd is Overvalued by 10%.