
Godawari Power and Ispat Ltd
NSE:GPIL

Intrinsic Value
The intrinsic value of one
GPIL
stock under the Base Case scenario is
207.18
INR.
Compared to the current market price of 186.82 INR,
Godawari Power and Ispat Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Godawari Power and Ispat Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Godawari Power and Ispat Ltd
Balance Sheet Decomposition
Godawari Power and Ispat Ltd
Current Assets | 21.8B |
Cash & Short-Term Investments | 7.7B |
Receivables | 2.8B |
Other Current Assets | 11.3B |
Non-Current Assets | 32.2B |
Long-Term Investments | 2.5B |
PP&E | 27.6B |
Intangibles | 884.4m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Godawari Power and Ispat Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Godawari Power and Ispat Ltd
Revenue
|
54.4B
INR
|
Cost of Revenue
|
-30.1B
INR
|
Gross Profit
|
24.3B
INR
|
Operating Expenses
|
-13.7B
INR
|
Operating Income
|
10.5B
INR
|
Other Expenses
|
-2.4B
INR
|
Net Income
|
8.1B
INR
|
GPIL Profitability Score
Profitability Due Diligence
Godawari Power and Ispat Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Godawari Power and Ispat Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
GPIL Solvency Score
Solvency Due Diligence
Godawari Power and Ispat Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Score
Godawari Power and Ispat Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GPIL Price Targets Summary
Godawari Power and Ispat Ltd
According to Wall Street analysts, the average 1-year price target for
GPIL
is 275.4 INR
with a low forecast of 272.7 INR and a high forecast of 283.5 INR.
Dividends
Current shareholder yield for GPIL 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
GPIL
stock under the Base Case scenario is
207.18
INR.
Compared to the current market price of 186.82 INR,
Godawari Power and Ispat Ltd
is
Undervalued by 10%.