Kavveri Telecom Products Ltd
NSE:KAVVERITEL
Intrinsic Value
The intrinsic value of one KAVVERITEL stock under the Base Case scenario is 21.87 INR. Compared to the current market price of 49.23 INR, Kavveri Telecom Products Ltd is Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kavveri Telecom Products Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kavveri Telecom Products Ltd
Balance Sheet Decomposition
Kavveri Telecom Products Ltd
Current Assets | 160.9m |
Cash & Short-Term Investments | 2.6m |
Receivables | 43.5m |
Other Current Assets | 114.9m |
Non-Current Assets | 643.3m |
Long-Term Investments | 214.3m |
PP&E | 15.4m |
Intangibles | 1.3m |
Other Non-Current Assets | 412.3m |
Free Cash Flow Analysis
Kavveri Telecom Products Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kavveri Telecom Products Ltd
Revenue
|
90m
INR
|
Cost of Revenue
|
-43.4m
INR
|
Gross Profit
|
46.6m
INR
|
Operating Expenses
|
-27.9m
INR
|
Operating Income
|
18.7m
INR
|
Other Expenses
|
4m
INR
|
Net Income
|
22.8m
INR
|
KAVVERITEL Profitability Score
Profitability Due Diligence
Kavveri Telecom Products Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Kavveri Telecom Products Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
KAVVERITEL Solvency Score
Solvency Due Diligence
Kavveri Telecom Products Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Kavveri Telecom Products Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KAVVERITEL Price Targets Summary
Kavveri Telecom Products Ltd
Dividends
Current shareholder yield for KAVVERITEL 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 KAVVERITEL stock under the Base Case scenario is 21.87 INR.
Compared to the current market price of 49.23 INR, Kavveri Telecom Products Ltd is Overvalued by 56%.