Exhicon Events Media Solutions Ltd
BSE:543895
Intrinsic Value
The intrinsic value of one EXHICON stock under the Base Case scenario is 294.16 INR. Compared to the current market price of 248.5 INR, Exhicon Events Media Solutions Ltd is Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Exhicon Events Media Solutions Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Exhicon Events Media Solutions Ltd
Balance Sheet Decomposition
Exhicon Events Media Solutions Ltd
Current Assets | 792.7m |
Cash & Short-Term Investments | 69.7m |
Receivables | 597.3m |
Other Current Assets | 125.8m |
Non-Current Assets | 347m |
Long-Term Investments | 4.8m |
PP&E | 233m |
Other Non-Current Assets | 109.1m |
Free Cash Flow Analysis
Exhicon Events Media Solutions Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Exhicon Events Media Solutions Ltd
Revenue
|
1B
INR
|
Cost of Revenue
|
-704.1m
INR
|
Gross Profit
|
333.9m
INR
|
Operating Expenses
|
-144.9m
INR
|
Operating Income
|
189m
INR
|
Other Expenses
|
-34.1m
INR
|
Net Income
|
154.9m
INR
|
EXHICON Profitability Score
Profitability Due Diligence
Exhicon Events Media Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Exhicon Events Media Solutions Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
EXHICON Solvency Score
Solvency Due Diligence
Exhicon Events Media Solutions Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Exhicon Events Media Solutions Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXHICON Price Targets Summary
Exhicon Events Media Solutions Ltd
Dividends
Current shareholder yield for EXHICON 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 EXHICON stock under the Base Case scenario is 294.16 INR.
Compared to the current market price of 248.5 INR, Exhicon Events Media Solutions Ltd is Undervalued by 16%.