
Vakrangee Limited
NSE:VAKRANGEE

Intrinsic Value
The intrinsic value of one
VAKRANGEE
stock under the Base Case scenario is
3.78
INR.
Compared to the current market price of 10.96 INR,
Vakrangee Limited
is
Overvalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vakrangee Limited
Fundamental Analysis


Revenue & Expenses Breakdown
Vakrangee Limited
Balance Sheet Decomposition
Vakrangee Limited
Current Assets | 2.1B |
Cash & Short-Term Investments | 649.4m |
Receivables | 750.9m |
Other Current Assets | 700.8m |
Non-Current Assets | 1.4B |
Long-Term Investments | 128.1m |
PP&E | 1.2B |
Intangibles | 46.5m |
Other Non-Current Assets | 50.2m |
Free Cash Flow Analysis
Vakrangee Limited
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Vakrangee Limited
Revenue
|
2.5B
INR
|
Cost of Revenue
|
-1.8B
INR
|
Gross Profit
|
677.9m
INR
|
Operating Expenses
|
-591.7m
INR
|
Operating Income
|
86.2m
INR
|
Other Expenses
|
-23.2m
INR
|
Net Income
|
63m
INR
|
VAKRANGEE Profitability Score
Profitability Due Diligence
Vakrangee Limited's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Vakrangee Limited's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
VAKRANGEE Solvency Score
Solvency Due Diligence
Vakrangee Limited's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Vakrangee Limited's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VAKRANGEE Price Targets Summary
Vakrangee Limited
According to Wall Street analysts, the average 1-year price target for
VAKRANGEE
is 29.07 INR
with a low forecast of 28.79 INR and a high forecast of 29.93 INR.
Dividends
Current shareholder yield for VAKRANGEE 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
VAKRANGEE
stock under the Base Case scenario is
3.78
INR.
Compared to the current market price of 10.96 INR,
Vakrangee Limited
is
Overvalued by 66%.