
Kaveri Seed Company Ltd
NSE:KSCL

Intrinsic Value
The intrinsic value of one
KSCL
stock under the Base Case scenario is
822.98
INR.
Compared to the current market price of 1 506 INR,
Kaveri Seed Company Ltd
is
Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kaveri Seed Company Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kaveri Seed Company Ltd
Balance Sheet Decomposition
Kaveri Seed Company Ltd
Current Assets | 18.6B |
Cash & Short-Term Investments | 6.1B |
Receivables | 2.8B |
Other Current Assets | 9.7B |
Non-Current Assets | 5.9B |
Long-Term Investments | 39.3m |
PP&E | 4.4B |
Intangibles | 15.1m |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Kaveri Seed Company Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kaveri Seed Company Ltd
Revenue
|
12.1B
INR
|
Cost of Revenue
|
-6.2B
INR
|
Gross Profit
|
5.9B
INR
|
Operating Expenses
|
-3.3B
INR
|
Operating Income
|
2.6B
INR
|
Other Expenses
|
422m
INR
|
Net Income
|
3B
INR
|
KSCL Profitability Score
Profitability Due Diligence
Kaveri Seed Company Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Kaveri Seed Company Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
KSCL Solvency Score
Solvency Due Diligence
Kaveri Seed Company Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Kaveri Seed Company Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KSCL Price Targets Summary
Kaveri Seed Company Ltd
According to Wall Street analysts, the average 1-year price target for
KSCL
is 1 098.54 INR
with a low forecast of 1 087.77 INR and a high forecast of 1 130.85 INR.
Dividends
Current shareholder yield for KSCL 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
KSCL
stock under the Base Case scenario is
822.98
INR.
Compared to the current market price of 1 506 INR,
Kaveri Seed Company Ltd
is
Overvalued by 45%.