
MIC Electronics Ltd
NSE:MICEL

Intrinsic Value
The intrinsic value of one
MICEL
stock under the Base Case scenario is
27.74
INR.
Compared to the current market price of 57.9 INR,
MIC Electronics Ltd
is
Overvalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MIC Electronics Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
MIC Electronics Ltd
Balance Sheet Decomposition
MIC Electronics Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 37.2m |
Receivables | 767.2m |
Other Current Assets | 650.5m |
Non-Current Assets | 1.4B |
Long-Term Investments | 76.3m |
PP&E | 266m |
Intangibles | 10.8m |
Other Non-Current Assets | 1B |
Free Cash Flow Analysis
MIC Electronics Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
MIC Electronics Ltd
Revenue
|
728.8m
INR
|
Cost of Revenue
|
-407.2m
INR
|
Gross Profit
|
321.6m
INR
|
Operating Expenses
|
-186.1m
INR
|
Operating Income
|
135.5m
INR
|
Other Expenses
|
422.9m
INR
|
Net Income
|
558.5m
INR
|
MICEL Profitability Score
Profitability Due Diligence
MIC Electronics Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
MIC Electronics Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
MICEL Solvency Score
Solvency Due Diligence
MIC Electronics Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
MIC Electronics Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MICEL Price Targets Summary
MIC Electronics Ltd
Dividends
Current shareholder yield for MICEL 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
MICEL
stock under the Base Case scenario is
27.74
INR.
Compared to the current market price of 57.9 INR,
MIC Electronics Ltd
is
Overvalued by 52%.