Safari Industries (India) Ltd
NSE:SAFARI
Intrinsic Value
The intrinsic value of one SAFARI stock under the Base Case scenario is 937.57 INR. Compared to the current market price of 2 007.45 INR, Safari Industries (India) Ltd is Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Safari Industries (India) Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Safari Industries (India) Ltd
Balance Sheet Decomposition
Safari Industries (India) Ltd
Current Assets | 8.2B |
Cash & Short-Term Investments | 3.7B |
Receivables | 1.8B |
Other Current Assets | 2.8B |
Non-Current Assets | 3.2B |
PP&E | 2.9B |
Intangibles | 11.6m |
Other Non-Current Assets | 266.7m |
Free Cash Flow Analysis
Safari Industries (India) Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Safari Industries (India) Ltd
Revenue
|
15.7B
INR
|
Cost of Revenue
|
-8.3B
INR
|
Gross Profit
|
7.4B
INR
|
Operating Expenses
|
-5.3B
INR
|
Operating Income
|
2.1B
INR
|
Other Expenses
|
-410.2m
INR
|
Net Income
|
1.7B
INR
|
SAFARI Profitability Score
Profitability Due Diligence
Safari Industries (India) Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Safari Industries (India) Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
SAFARI Solvency Score
Solvency Due Diligence
Safari Industries (India) Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
Safari Industries (India) Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SAFARI Price Targets Summary
Safari Industries (India) Ltd
According to Wall Street analysts, the average 1-year price target for SAFARI is 2 766.37 INR with a low forecast of 2 332.09 INR and a high forecast of 3 150 INR.
Dividends
Current shareholder yield for SAFARI 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 SAFARI stock under the Base Case scenario is 937.57 INR.
Compared to the current market price of 2 007.45 INR, Safari Industries (India) Ltd is Overvalued by 53%.