
Emami Ltd
NSE:EMAMILTD

Intrinsic Value
The intrinsic value of one
EMAMILTD
stock under the Base Case scenario is
376.15
INR.
Compared to the current market price of 592.8 INR,
Emami Ltd
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Emami Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Emami Ltd
Balance Sheet Decomposition
Emami Ltd
Current Assets | 17.7B |
Cash & Short-Term Investments | 7.6B |
Receivables | 4.9B |
Other Current Assets | 5.2B |
Non-Current Assets | 18.2B |
Long-Term Investments | 3.3B |
PP&E | 5.9B |
Intangibles | 4.1B |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
Emami Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Emami Ltd
Revenue
|
37.4B
INR
|
Cost of Revenue
|
-11.7B
INR
|
Gross Profit
|
25.7B
INR
|
Operating Expenses
|
-17.3B
INR
|
Operating Income
|
8.3B
INR
|
Other Expenses
|
-407.8m
INR
|
Net Income
|
7.9B
INR
|
EMAMILTD Profitability Score
Profitability Due Diligence
Emami Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Emami Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
EMAMILTD Solvency Score
Solvency Due Diligence
Emami Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Score
Emami Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EMAMILTD Price Targets Summary
Emami Ltd
According to Wall Street analysts, the average 1-year price target for
EMAMILTD
is 741.19 INR
with a low forecast of 515.1 INR and a high forecast of 971.25 INR.
Dividends
Current shareholder yield for EMAMILTD 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
EMAMILTD
stock under the Base Case scenario is
376.15
INR.
Compared to the current market price of 592.8 INR,
Emami Ltd
is
Overvalued by 37%.