
Shyam Metalics and Energy Ltd
NSE:SHYAMMETL

Intrinsic Value
The intrinsic value of one
SHYAMMETL
stock under the Base Case scenario is
808.02
INR.
Compared to the current market price of 863.4 INR,
Shyam Metalics and Energy Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shyam Metalics and Energy Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shyam Metalics and Energy Ltd
Balance Sheet Decomposition
Shyam Metalics and Energy Ltd
Current Assets | 55.3B |
Cash & Short-Term Investments | 9.4B |
Receivables | 8B |
Other Current Assets | 37.9B |
Non-Current Assets | 107.9B |
Long-Term Investments | 13.2B |
PP&E | 89.8B |
Intangibles | 885.7m |
Other Non-Current Assets | 4B |
Free Cash Flow Analysis
Shyam Metalics and Energy Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Shyam Metalics and Energy Ltd
Revenue
|
151.4B
INR
|
Cost of Revenue
|
-109.4B
INR
|
Gross Profit
|
42B
INR
|
Operating Expenses
|
-30.4B
INR
|
Operating Income
|
11.6B
INR
|
Other Expenses
|
-2.5B
INR
|
Net Income
|
9.1B
INR
|
SHYAMMETL Profitability Score
Profitability Due Diligence
Shyam Metalics and Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Shyam Metalics and Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
SHYAMMETL Solvency Score
Solvency Due Diligence
Shyam Metalics and Energy Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Shyam Metalics and Energy Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHYAMMETL Price Targets Summary
Shyam Metalics and Energy Ltd
According to Wall Street analysts, the average 1-year price target for
SHYAMMETL
is 980.02 INR
with a low forecast of 708.01 INR and a high forecast of 1 233.75 INR.
Dividends
Current shareholder yield for SHYAMMETL 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
SHYAMMETL
stock under the Base Case scenario is
808.02
INR.
Compared to the current market price of 863.4 INR,
Shyam Metalics and Energy Ltd
is
Overvalued by 6%.