Capacite Infraprojects Ltd
NSE:CAPACITE
Intrinsic Value
The intrinsic value of one CAPACITE stock under the Base Case scenario is 343.33 INR. Compared to the current market price of 361.15 INR, Capacite Infraprojects Ltd is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Capacite Infraprojects Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Capacite Infraprojects Ltd
Balance Sheet Decomposition
Capacite Infraprojects Ltd
Current Assets | 25.3B |
Cash & Short-Term Investments | 1.5B |
Receivables | 19.8B |
Other Current Assets | 4B |
Non-Current Assets | 7.5B |
Long-Term Investments | 82.8m |
PP&E | 5.8B |
Intangibles | 14.9m |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Capacite Infraprojects Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Capacite Infraprojects Ltd
Revenue
|
22.8B
INR
|
Cost of Revenue
|
-15.4B
INR
|
Gross Profit
|
7.4B
INR
|
Operating Expenses
|
-4.2B
INR
|
Operating Income
|
3.1B
INR
|
Other Expenses
|
-1.1B
INR
|
Net Income
|
2B
INR
|
CAPACITE Profitability Score
Profitability Due Diligence
Capacite Infraprojects Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Capacite Infraprojects Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CAPACITE Solvency Score
Solvency Due Diligence
Capacite Infraprojects Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Capacite Infraprojects Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CAPACITE Price Targets Summary
Capacite Infraprojects Ltd
According to Wall Street analysts, the average 1-year price target for CAPACITE is 469.2 INR with a low forecast of 463.59 INR and a high forecast of 484.05 INR.
Dividends
Current shareholder yield for CAPACITE 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 CAPACITE stock under the Base Case scenario is 343.33 INR.
Compared to the current market price of 361.15 INR, Capacite Infraprojects Ltd is Overvalued by 5%.