Droneacharya Aerial Innovations Ltd
BSE:543713
Intrinsic Value
The intrinsic value of one DRONACHRYA stock under the Base Case scenario is 71.34 INR. Compared to the current market price of 61.8 INR, Droneacharya Aerial Innovations Ltd is Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Droneacharya Aerial Innovations Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Droneacharya Aerial Innovations Ltd
Balance Sheet Decomposition
Droneacharya Aerial Innovations Ltd
Current Assets | 362m |
Cash & Short-Term Investments | 43m |
Receivables | 288.7m |
Other Current Assets | 30.3m |
Non-Current Assets | 399.6m |
Long-Term Investments | 223.6m |
PP&E | 25.4m |
Intangibles | 71.3m |
Other Non-Current Assets | 79.3m |
Free Cash Flow Analysis
Droneacharya Aerial Innovations Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Droneacharya Aerial Innovations Ltd
Revenue
|
352.5m
INR
|
Cost of Revenue
|
-76.9m
INR
|
Gross Profit
|
275.6m
INR
|
Operating Expenses
|
-212.1m
INR
|
Operating Income
|
63.5m
INR
|
Other Expenses
|
-2.7m
INR
|
Net Income
|
60.8m
INR
|
DRONACHRYA Profitability Score
Profitability Due Diligence
Droneacharya Aerial Innovations Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Droneacharya Aerial Innovations Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
DRONACHRYA Solvency Score
Solvency Due Diligence
Droneacharya Aerial Innovations Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Droneacharya Aerial Innovations Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DRONACHRYA Price Targets Summary
Droneacharya Aerial Innovations Ltd
Dividends
Current shareholder yield for DRONACHRYA 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 DRONACHRYA stock under the Base Case scenario is 71.34 INR.
Compared to the current market price of 61.8 INR, Droneacharya Aerial Innovations Ltd is Undervalued by 13%.