
One 97 Communications Ltd
NSE:PAYTM

Intrinsic Value
The intrinsic value of one
PAYTM
stock under the Base Case scenario is
530.87
INR.
Compared to the current market price of 711.6 INR,
One 97 Communications Ltd
is
Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
One 97 Communications Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
One 97 Communications Ltd
Balance Sheet Decomposition
One 97 Communications Ltd
Current Assets | 125.3B |
Cash & Short-Term Investments | 107B |
Receivables | 13.5B |
Other Current Assets | 4.8B |
Non-Current Assets | 56.8B |
Long-Term Investments | 39.2B |
PP&E | 9.2B |
Intangibles | 531m |
Other Non-Current Assets | 7.8B |
Free Cash Flow Analysis
One 97 Communications Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
One 97 Communications Ltd
Revenue
|
72.6B
INR
|
Cost of Revenue
|
-29.8B
INR
|
Gross Profit
|
42.8B
INR
|
Operating Expenses
|
-66.4B
INR
|
Operating Income
|
-23.6B
INR
|
Other Expenses
|
16.9B
INR
|
Net Income
|
-6.7B
INR
|
PAYTM Profitability Score
Profitability Due Diligence
One 97 Communications Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Score
One 97 Communications Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
PAYTM Solvency Score
Solvency Due Diligence
One 97 Communications Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
One 97 Communications Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PAYTM Price Targets Summary
One 97 Communications Ltd
According to Wall Street analysts, the average 1-year price target for
PAYTM
is 895.69 INR
with a low forecast of 353.5 INR and a high forecast of 1 323 INR.
Dividends
Current shareholder yield for PAYTM 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
PAYTM
stock under the Base Case scenario is
530.87
INR.
Compared to the current market price of 711.6 INR,
One 97 Communications Ltd
is
Overvalued by 25%.