M

Makers Laboratories Ltd
BSE:506919

Watchlist Manager
Makers Laboratories Ltd
BSE:506919
Watchlist
Price: 114.1 INR -4.12% Market Closed
Market Cap: 673.2m INR

Intrinsic Value

506919 doesn't have a meaningful market cap.

The intrinsic value of one MAKERSL stock under the Base Case scenario is 158.26 INR. Compared to the current market price of 114.1 INR, Makers Laboratories Ltd is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MAKERSL Intrinsic Value
158.26 INR
Undervaluation 28%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
Makers Laboratories Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about MAKERSL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MAKERSL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Makers Laboratories Ltd.

Explain Valuation
Compare MAKERSL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Contacts
Loading...
How do you feel about MAKERSL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Makers Laboratories Ltd

Current Assets 682.7m
Cash & Short-Term Investments 13.2m
Receivables 276.3m
Other Current Assets 393.2m
Non-Current Assets 796.8m
Long-Term Investments 17.2m
PP&E 737.2m
Intangibles 10.2m
Other Non-Current Assets 32.2m
Current Liabilities 212m
Accounts Payable 117m
Short-Term Debt 3m
Other Current Liabilities 92.1m
Non-Current Liabilities 562.4m
Long-Term Debt 34.2m
Other Non-Current Liabilities 528.3m
Efficiency

Free Cash Flow Analysis
Makers Laboratories Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Makers Laboratories Ltd

Revenue
1.3B INR
Cost of Revenue
-585.7m INR
Gross Profit
675.9m INR
Operating Expenses
-624.3m INR
Operating Income
51.7m INR
Other Expenses
37.4m INR
Net Income
89.1m INR
Fundamental Scores

MAKERSL Profitability Score
Profitability Due Diligence

Makers Laboratories Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
49/100
Profitability
Score

Makers Laboratories Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

MAKERSL Solvency Score
Solvency Due Diligence

Makers Laboratories Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
54/100
Solvency
Score

Makers Laboratories Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MAKERSL Price Targets Summary
Makers Laboratories Ltd

There are no price targets for MAKERSL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MAKERSL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one MAKERSL stock?

The intrinsic value of one MAKERSL stock under the Base Case scenario is 158.26 INR.

Is MAKERSL stock undervalued or overvalued?

Compared to the current market price of 114.1 INR, Makers Laboratories Ltd is Undervalued by 28%.

Back to Top