
Varun Beverages Ltd
NSE:VBL

Intrinsic Value
The intrinsic value of one
VBL
stock under the Base Case scenario is
307.04
INR.
Compared to the current market price of 545.75 INR,
Varun Beverages Ltd
is
Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Varun Beverages Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Varun Beverages Ltd
Balance Sheet Decomposition
Varun Beverages Ltd
Current Assets | 78.6B |
Cash & Short-Term Investments | 32.7B |
Receivables | 8.6B |
Other Current Assets | 37.3B |
Non-Current Assets | 152.8B |
Long-Term Investments | 1.6B |
PP&E | 131.5B |
Intangibles | 14.2B |
Other Non-Current Assets | 5.5B |
Free Cash Flow Analysis
Varun Beverages Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Varun Beverages Ltd
Revenue
|
204.8B
INR
|
Cost of Revenue
|
-101.8B
INR
|
Gross Profit
|
103B
INR
|
Operating Expenses
|
-64B
INR
|
Operating Income
|
39B
INR
|
Other Expenses
|
-13.1B
INR
|
Net Income
|
25.9B
INR
|
VBL Profitability Score
Profitability Due Diligence
Varun Beverages Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Varun Beverages Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
VBL Solvency Score
Solvency Due Diligence
Varun Beverages Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Varun Beverages Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VBL Price Targets Summary
Varun Beverages Ltd
According to Wall Street analysts, the average 1-year price target for
VBL
is 686.41 INR
with a low forecast of 560.55 INR and a high forecast of 842.1 INR.
Dividends
Current shareholder yield for VBL 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
VBL
stock under the Base Case scenario is
307.04
INR.
Compared to the current market price of 545.75 INR,
Varun Beverages Ltd
is
Overvalued by 44%.