
G R Infraprojects Ltd
NSE:GRINFRA

Intrinsic Value
The intrinsic value of one
GRINFRA
stock under the Base Case scenario is
1 180.14
INR.
Compared to the current market price of 1 109.1 INR,
G R Infraprojects Ltd
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
G R Infraprojects Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
G R Infraprojects Ltd
Balance Sheet Decomposition
G R Infraprojects Ltd
Current Assets | 49.6B |
Cash & Short-Term Investments | 10.5B |
Receivables | 2.2B |
Other Current Assets | 36.9B |
Non-Current Assets | 86B |
Long-Term Investments | 41.3B |
PP&E | 13B |
Intangibles | 9.1m |
Other Non-Current Assets | 31.6B |
Free Cash Flow Analysis
G R Infraprojects Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
G R Infraprojects Ltd
Revenue
|
76B
INR
|
Cost of Revenue
|
-51.7B
INR
|
Gross Profit
|
24.3B
INR
|
Operating Expenses
|
-10.5B
INR
|
Operating Income
|
13.8B
INR
|
Other Expenses
|
-2.2B
INR
|
Net Income
|
11.6B
INR
|
GRINFRA Profitability Score
Profitability Due Diligence
G R Infraprojects Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
G R Infraprojects Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
GRINFRA Solvency Score
Solvency Due Diligence
G R Infraprojects Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
G R Infraprojects Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRINFRA Price Targets Summary
G R Infraprojects Ltd
According to Wall Street analysts, the average 1-year price target for
GRINFRA
is 1 522.75 INR
with a low forecast of 1 100.9 INR and a high forecast of 1 968.75 INR.
Dividends
Current shareholder yield for GRINFRA 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
GRINFRA
stock under the Base Case scenario is
1 180.14
INR.
Compared to the current market price of 1 109.1 INR,
G R Infraprojects Ltd
is
Undervalued by 6%.