Honasa Consumer Ltd
NSE:HONASA
Intrinsic Value
The intrinsic value of one HONASA stock under the Base Case scenario is 165.12 INR. Compared to the current market price of 233.79 INR, Honasa Consumer Ltd is Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Honasa Consumer Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Honasa Consumer Ltd
Balance Sheet Decomposition
Honasa Consumer Ltd
Current Assets | 11.1B |
Cash & Short-Term Investments | 7.1B |
Receivables | 1.5B |
Other Current Assets | 2.4B |
Non-Current Assets | 6.2B |
Long-Term Investments | 2.9B |
PP&E | 1.5B |
Intangibles | 1.6B |
Other Non-Current Assets | 131.1m |
Free Cash Flow Analysis
Honasa Consumer Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Honasa Consumer Ltd
Revenue
|
20B
INR
|
Cost of Revenue
|
-6B
INR
|
Gross Profit
|
14.1B
INR
|
Operating Expenses
|
-13.7B
INR
|
Operating Income
|
323.1m
INR
|
Other Expenses
|
458.8m
INR
|
Net Income
|
781.8m
INR
|
HONASA Profitability Score
Profitability Due Diligence
Honasa Consumer Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Honasa Consumer Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
HONASA Solvency Score
Solvency Due Diligence
Honasa Consumer Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Honasa Consumer Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HONASA Price Targets Summary
Honasa Consumer Ltd
According to Wall Street analysts, the average 1-year price target for HONASA is 349.49 INR with a low forecast of 181.8 INR and a high forecast of 598.5 INR.
Dividends
Current shareholder yield for HONASA 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 HONASA stock under the Base Case scenario is 165.12 INR.
Compared to the current market price of 233.79 INR, Honasa Consumer Ltd is Overvalued by 29%.