Thakkers Developers Ltd
BSE:526654

Watchlist Manager
Thakkers Developers Ltd Logo
Thakkers Developers Ltd
BSE:526654
Watchlist
Price: 130 INR -3.49% Market Closed
Market Cap: 1.2B INR

Intrinsic Value

526654 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.
526654 doesn't have a meaningful market cap.

The intrinsic value of one THAKDEV stock under the Base Case scenario is 185.66 INR. Compared to the current market price of 130 INR, Thakkers Developers Ltd is Undervalued by 30%.

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

THAKDEV Intrinsic Value
185.66 INR
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Thakkers Developers Ltd

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

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 THAKDEV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Thakkers Developers Ltd.

Explain Valuation
Compare THAKDEV to

Fundamental Analysis

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

Balance Sheet Decomposition
Thakkers Developers Ltd

Current Assets 1.2B
Cash & Short-Term Investments 30.1m
Receivables 17.3m
Other Current Assets 1.2B
Non-Current Assets 946.6m
Long-Term Investments 98.6m
PP&E 63.4m
Intangibles 3k
Other Non-Current Assets 784.6m
Current Liabilities 44.9m
Accounts Payable -43m
Accrued Liabilities 10.5m
Short-Term Debt 25.7m
Other Current Liabilities 51.7m
Non-Current Liabilities 590.5m
Long-Term Debt 164.6m
Other Non-Current Liabilities 425.8m
Efficiency

Free Cash Flow Analysis
Thakkers Developers Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thakkers Developers Ltd

Revenue
364.8m INR
Cost of Revenue
-180.1m INR
Gross Profit
184.7m INR
Operating Expenses
-127m INR
Operating Income
57.8m INR
Other Expenses
24.6m INR
Net Income
82.4m INR
Fundamental Scores

THAKDEV Profitability Score
Profitability Due Diligence

Thakkers Developers Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Net Margin
Healthy Operating Margin
47/100
Profitability
Score

Thakkers Developers Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

THAKDEV Solvency Score
Solvency Due Diligence

Thakkers Developers Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
High Altman Z-Score
59/100
Solvency
Score

Thakkers Developers Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

THAKDEV Price Targets Summary
Thakkers Developers Ltd

There are no price targets for THAKDEV.
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 THAKDEV 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 THAKDEV stock?

The intrinsic value of one THAKDEV stock under the Base Case scenario is 185.66 INR.

Is THAKDEV stock undervalued or overvalued?

Compared to the current market price of 130 INR, Thakkers Developers Ltd is Undervalued by 30%.

Back to Top