
Lupin Ltd
NSE:LUPIN

Intrinsic Value
The intrinsic value of one
LUPIN
stock under the Base Case scenario is
1 562.47
INR.
Compared to the current market price of 1 968.45 INR,
Lupin Ltd
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lupin Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Lupin Ltd
Balance Sheet Decomposition
Lupin Ltd
Current Assets | 150.2B |
Cash & Short-Term Investments | 35.4B |
Receivables | 51.6B |
Other Current Assets | 63.2B |
Non-Current Assets | 104.6B |
Long-Term Investments | 1.5B |
PP&E | 54.5B |
Intangibles | 42.5B |
Other Non-Current Assets | 6.1B |
Free Cash Flow Analysis
Lupin Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Lupin Ltd
Revenue
|
220B
INR
|
Cost of Revenue
|
-67.3B
INR
|
Gross Profit
|
152.8B
INR
|
Operating Expenses
|
-115.5B
INR
|
Operating Income
|
37.3B
INR
|
Other Expenses
|
-8.6B
INR
|
Net Income
|
28.7B
INR
|
LUPIN Profitability Score
Profitability Due Diligence
Lupin Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Lupin Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
LUPIN Solvency Score
Solvency Due Diligence
Lupin Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Lupin Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LUPIN Price Targets Summary
Lupin Ltd
According to Wall Street analysts, the average 1-year price target for
LUPIN
is 2 309.38 INR
with a low forecast of 1 481.67 INR and a high forecast of 2 940 INR.
Dividends
Current shareholder yield for LUPIN 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
LUPIN
stock under the Base Case scenario is
1 562.47
INR.
Compared to the current market price of 1 968.45 INR,
Lupin Ltd
is
Overvalued by 21%.