
GAIL (India) Ltd
NSE:GAIL

Intrinsic Value
The intrinsic value of one
GAIL
stock under the Base Case scenario is
245.49
INR.
Compared to the current market price of 175.05 INR,
GAIL (India) Ltd
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GAIL (India) Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
GAIL (India) Ltd
Balance Sheet Decomposition
GAIL (India) Ltd
Current Assets | 216.9B |
Cash & Short-Term Investments | 49.6B |
Receivables | 103.3B |
Other Current Assets | 64B |
Non-Current Assets | 1.1T |
Long-Term Investments | 237.2B |
PP&E | 774.2B |
Intangibles | 32.1B |
Other Non-Current Assets | 29.5B |
Free Cash Flow Analysis
GAIL (India) Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
GAIL (India) Ltd
Revenue
|
1.4T
INR
|
Cost of Revenue
|
-1.1T
INR
|
Gross Profit
|
267.5B
INR
|
Operating Expenses
|
-128.2B
INR
|
Operating Income
|
139.3B
INR
|
Other Expenses
|
-15B
INR
|
Net Income
|
124.3B
INR
|
GAIL Profitability Score
Profitability Due Diligence
GAIL (India) Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
GAIL (India) Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
GAIL Solvency Score
Solvency Due Diligence
GAIL (India) Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
GAIL (India) Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GAIL Price Targets Summary
GAIL (India) Ltd
According to Wall Street analysts, the average 1-year price target for
GAIL
is 217.69 INR
with a low forecast of 146.45 INR and a high forecast of 283.5 INR.
Dividends
Current shareholder yield for GAIL 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
GAIL
stock under the Base Case scenario is
245.49
INR.
Compared to the current market price of 175.05 INR,
GAIL (India) Ltd
is
Undervalued by 29%.