
VST Tillers Tractors Ltd
NSE:VSTTILLERS

Intrinsic Value
The intrinsic value of one
VSTTILLERS
stock under the Base Case scenario is
3 037.24
INR.
Compared to the current market price of 3 859.3 INR,
VST Tillers Tractors Ltd
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VST Tillers Tractors Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
VST Tillers Tractors Ltd
Balance Sheet Decomposition
VST Tillers Tractors Ltd
Current Assets | 9.1B |
Cash & Short-Term Investments | 4.6B |
Receivables | 2.4B |
Other Current Assets | 2.1B |
Non-Current Assets | 3B |
Long-Term Investments | 684.6m |
PP&E | 2.3B |
Intangibles | 20.7m |
Other Non-Current Assets | 16.5m |
Free Cash Flow Analysis
VST Tillers Tractors Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
VST Tillers Tractors Ltd
Revenue
|
9.7B
INR
|
Cost of Revenue
|
-6.6B
INR
|
Gross Profit
|
3.1B
INR
|
Operating Expenses
|
-2.2B
INR
|
Operating Income
|
847.9m
INR
|
Other Expenses
|
184.4m
INR
|
Net Income
|
1B
INR
|
VSTTILLERS Profitability Score
Profitability Due Diligence
VST Tillers Tractors Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
VST Tillers Tractors Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
VSTTILLERS Solvency Score
Solvency Due Diligence
VST Tillers Tractors Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
VST Tillers Tractors Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSTTILLERS Price Targets Summary
VST Tillers Tractors Ltd
According to Wall Street analysts, the average 1-year price target for
VSTTILLERS
is 4 985 INR
with a low forecast of 3 299.67 INR and a high forecast of 6 480.6 INR.
Dividends
Current shareholder yield for VSTTILLERS 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
VSTTILLERS
stock under the Base Case scenario is
3 037.24
INR.
Compared to the current market price of 3 859.3 INR,
VST Tillers Tractors Ltd
is
Overvalued by 21%.