
Mazagon Dock Shipbuilders Ltd
NSE:MAZDOCK

Intrinsic Value
The intrinsic value of one
MAZDOCK
stock under the Base Case scenario is
1 179.55
INR.
Compared to the current market price of 2 634.55 INR,
Mazagon Dock Shipbuilders Ltd
is
Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mazagon Dock Shipbuilders Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Mazagon Dock Shipbuilders Ltd
Balance Sheet Decomposition
Mazagon Dock Shipbuilders Ltd
Current Assets | 239.4B |
Cash & Short-Term Investments | 140B |
Receivables | 24.7B |
Other Current Assets | 74.8B |
Non-Current Assets | 43.2B |
Long-Term Investments | 8.8B |
PP&E | 15.8B |
Intangibles | 232m |
Other Non-Current Assets | 18.4B |
Free Cash Flow Analysis
Mazagon Dock Shipbuilders Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Mazagon Dock Shipbuilders Ltd
Revenue
|
113.6B
INR
|
Cost of Revenue
|
-63.6B
INR
|
Gross Profit
|
50B
INR
|
Operating Expenses
|
-26.1B
INR
|
Operating Income
|
23.8B
INR
|
Other Expenses
|
3.7B
INR
|
Net Income
|
27.5B
INR
|
MAZDOCK Profitability Score
Profitability Due Diligence
Mazagon Dock Shipbuilders Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Mazagon Dock Shipbuilders Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
MAZDOCK Solvency Score
Solvency Due Diligence
Mazagon Dock Shipbuilders Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Mazagon Dock Shipbuilders Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAZDOCK Price Targets Summary
Mazagon Dock Shipbuilders Ltd
According to Wall Street analysts, the average 1-year price target for
MAZDOCK
is 2 021.13 INR
with a low forecast of 588.33 INR and a high forecast of 2 894.85 INR.
Dividends
Current shareholder yield for MAZDOCK 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
MAZDOCK
stock under the Base Case scenario is
1 179.55
INR.
Compared to the current market price of 2 634.55 INR,
Mazagon Dock Shipbuilders Ltd
is
Overvalued by 55%.