
Firstsource Solutions Ltd
NSE:FSL

Intrinsic Value
The intrinsic value of one
FSL
stock under the Base Case scenario is
255.36
INR.
Compared to the current market price of 337.65 INR,
Firstsource Solutions Ltd
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Firstsource Solutions Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Firstsource Solutions Ltd
Balance Sheet Decomposition
Firstsource Solutions Ltd
Current Assets | 19.3B |
Cash & Short-Term Investments | 2.5B |
Receivables | 14.7B |
Other Current Assets | 2.1B |
Non-Current Assets | 54.7B |
Long-Term Investments | 962.8m |
PP&E | 10B |
Intangibles | 37.8B |
Other Non-Current Assets | 5.9B |
Free Cash Flow Analysis
Firstsource Solutions Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Firstsource Solutions Ltd
Revenue
|
74.9B
INR
|
Operating Expenses
|
-66.7B
INR
|
Operating Income
|
8.2B
INR
|
Other Expenses
|
-2.5B
INR
|
Net Income
|
5.7B
INR
|
FSL Profitability Score
Profitability Due Diligence
Firstsource Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Firstsource Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
FSL Solvency Score
Solvency Due Diligence
Firstsource Solutions Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Firstsource Solutions Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FSL Price Targets Summary
Firstsource Solutions Ltd
According to Wall Street analysts, the average 1-year price target for
FSL
is 386.02 INR
with a low forecast of 336.33 INR and a high forecast of 433.65 INR.
Dividends
Current shareholder yield for FSL 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
FSL
stock under the Base Case scenario is
255.36
INR.
Compared to the current market price of 337.65 INR,
Firstsource Solutions Ltd
is
Overvalued by 24%.