De Nora India Ltd
NSE:DENORA
Intrinsic Value
The intrinsic value of one DENORA stock under the Base Case scenario is 476.93 INR. Compared to the current market price of 845.5 INR, De Nora India Ltd is Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
De Nora India Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
De Nora India Ltd
Balance Sheet Decomposition
De Nora India Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 689.8m |
Receivables | 94.3m |
Other Current Assets | 327.4m |
Non-Current Assets | 328.3m |
Long-Term Investments | 2.5m |
PP&E | 170.7m |
Intangibles | 3.9m |
Other Non-Current Assets | 151.2m |
Free Cash Flow Analysis
De Nora India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
De Nora India Ltd
Revenue
|
646.3m
INR
|
Cost of Revenue
|
-223.3m
INR
|
Gross Profit
|
423m
INR
|
Operating Expenses
|
-428.8m
INR
|
Operating Income
|
-5.9m
INR
|
Other Expenses
|
46m
INR
|
Net Income
|
40.1m
INR
|
DENORA Profitability Score
Profitability Due Diligence
De Nora India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
De Nora India Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
DENORA Solvency Score
Solvency Due Diligence
De Nora India Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
De Nora India Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DENORA Price Targets Summary
De Nora India Ltd
Dividends
Current shareholder yield for DENORA 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 DENORA stock under the Base Case scenario is 476.93 INR.
Compared to the current market price of 845.5 INR, De Nora India Ltd is Overvalued by 44%.