Varroc Engineering Ltd
NSE:VARROC
Intrinsic Value
The intrinsic value of one VARROC stock under the Base Case scenario is 678.31 INR. Compared to the current market price of 438.45 INR, Varroc Engineering Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Varroc Engineering Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Varroc Engineering Ltd
Balance Sheet Decomposition
Varroc Engineering Ltd
Current Assets | 19.4B |
Cash & Short-Term Investments | 2.2B |
Receivables | 5.9B |
Other Current Assets | 11.3B |
Non-Current Assets | 27.8B |
Long-Term Investments | 4.6B |
PP&E | 19.5B |
Intangibles | 1B |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Varroc Engineering Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Varroc Engineering Ltd
Revenue
|
80.3B
INR
|
Cost of Revenue
|
-50.6B
INR
|
Gross Profit
|
29.7B
INR
|
Operating Expenses
|
-25.1B
INR
|
Operating Income
|
4.6B
INR
|
Other Expenses
|
-3.6B
INR
|
Net Income
|
975.1m
INR
|
VARROC Profitability Score
Profitability Due Diligence
Varroc Engineering Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Varroc Engineering Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
VARROC Solvency Score
Solvency Due Diligence
Varroc Engineering Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Varroc Engineering Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VARROC Price Targets Summary
Varroc Engineering Ltd
According to Wall Street analysts, the average 1-year price target for VARROC is 571.61 INR with a low forecast of 454.5 INR and a high forecast of 745.5 INR.
Dividends
Current shareholder yield for VARROC 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 VARROC stock under the Base Case scenario is 678.31 INR.
Compared to the current market price of 438.45 INR, Varroc Engineering Ltd is Undervalued by 35%.