GKW Ltd
NSE:GKWLIMITED
Intrinsic Value
The intrinsic value of one GKWLIMITED stock under the Base Case scenario is 508.6 INR. Compared to the current market price of 1 867.7 INR, GKW Ltd is Overvalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
GKW Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
GKW Ltd
Balance Sheet Decomposition
GKW Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.5B |
Receivables | 583k |
Other Current Assets | 13.2m |
Non-Current Assets | 28.1B |
Long-Term Investments | 2.4B |
PP&E | 25.6B |
Intangibles | 99k |
Other Non-Current Assets | 67.6m |
Free Cash Flow Analysis
GKW Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
GKW Ltd
Revenue
|
334.1m
INR
|
Operating Expenses
|
-531.4m
INR
|
Operating Income
|
-197.3m
INR
|
Other Expenses
|
-64.2m
INR
|
Net Income
|
-261.5m
INR
|
GKWLIMITED Profitability Score
Profitability Due Diligence
GKW Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
GKW Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
GKWLIMITED Solvency Score
Solvency Due Diligence
GKW Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
GKW Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GKWLIMITED Price Targets Summary
GKW Ltd
Dividends
Current shareholder yield for GKWLIMITED 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 GKWLIMITED stock under the Base Case scenario is 508.6 INR.
Compared to the current market price of 1 867.7 INR, GKW Ltd is Overvalued by 73%.