
Tilaknagar Industries Ltd
NSE:TI

Intrinsic Value
The intrinsic value of one
TI
stock under the Base Case scenario is
166.67
INR.
Compared to the current market price of 251.61 INR,
Tilaknagar Industries Ltd
is
Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tilaknagar Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tilaknagar Industries Ltd
Balance Sheet Decomposition
Tilaknagar Industries Ltd
Current Assets | 7.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 4.5B |
Other Current Assets | 1.6B |
Non-Current Assets | 4.4B |
Long-Term Investments | 410m |
PP&E | 3.8B |
Intangibles | 4.2m |
Other Non-Current Assets | 149m |
Free Cash Flow Analysis
Tilaknagar Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Tilaknagar Industries Ltd
Revenue
|
30.6B
INR
|
Cost of Revenue
|
-23.8B
INR
|
Gross Profit
|
6.8B
INR
|
Operating Expenses
|
-5B
INR
|
Operating Income
|
1.9B
INR
|
Other Expenses
|
-19.4m
INR
|
Net Income
|
1.8B
INR
|
TI Profitability Score
Profitability Due Diligence
Tilaknagar Industries Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Tilaknagar Industries Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
TI Solvency Score
Solvency Due Diligence
Tilaknagar Industries Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Tilaknagar Industries Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TI Price Targets Summary
Tilaknagar Industries Ltd
According to Wall Street analysts, the average 1-year price target for
TI
is 471.24 INR
with a low forecast of 466.62 INR and a high forecast of 485.1 INR.
Dividends
Current shareholder yield for TI 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
TI
stock under the Base Case scenario is
166.67
INR.
Compared to the current market price of 251.61 INR,
Tilaknagar Industries Ltd
is
Overvalued by 34%.