
Sterling and Wilson Renewable Energy Ltd
NSE:SWSOLAR

Intrinsic Value
The intrinsic value of one
SWSOLAR
stock under the Base Case scenario is
400.26
INR.
Compared to the current market price of 308 INR,
Sterling and Wilson Renewable Energy Ltd
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sterling and Wilson Renewable Energy Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Sterling and Wilson Renewable Energy Ltd
Balance Sheet Decomposition
Sterling and Wilson Renewable Energy Ltd
Current Assets | 47.1B |
Cash & Short-Term Investments | 19.5B |
Receivables | 9.3B |
Other Current Assets | 18.3B |
Non-Current Assets | 1.7B |
Long-Term Investments | 174.8m |
PP&E | 432.9m |
Intangibles | 47.2m |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Sterling and Wilson Renewable Energy Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Sterling and Wilson Renewable Energy Ltd
Revenue
|
49.6B
INR
|
Cost of Revenue
|
-44.6B
INR
|
Gross Profit
|
5B
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
1.3B
INR
|
Other Expenses
|
-993.1m
INR
|
Net Income
|
275.3m
INR
|
SWSOLAR Profitability Score
Profitability Due Diligence
Sterling and Wilson Renewable Energy Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Sterling and Wilson Renewable Energy Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
SWSOLAR Solvency Score
Solvency Due Diligence
Sterling and Wilson Renewable Energy Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Sterling and Wilson Renewable Energy Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SWSOLAR Price Targets Summary
Sterling and Wilson Renewable Energy Ltd
According to Wall Street analysts, the average 1-year price target for
SWSOLAR
is 634.1 INR
with a low forecast of 474.7 INR and a high forecast of 913.5 INR.
Dividends
Current shareholder yield for SWSOLAR 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
SWSOLAR
stock under the Base Case scenario is
400.26
INR.
Compared to the current market price of 308 INR,
Sterling and Wilson Renewable Energy Ltd
is
Undervalued by 23%.