
Airan Ltd
NSE:AIRAN

Intrinsic Value
The intrinsic value of one
AIRAN
stock under the Base Case scenario is
18.61
INR.
Compared to the current market price of 24.89 INR,
Airan Ltd
is
Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Airan Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Airan Ltd
Balance Sheet Decomposition
Airan Ltd
Current Assets | 750.8m |
Cash & Short-Term Investments | 236.9m |
Receivables | 503.5m |
Other Current Assets | 10.4m |
Non-Current Assets | 1.1B |
Long-Term Investments | 285m |
PP&E | 800.2m |
Intangibles | 27.1m |
Free Cash Flow Analysis
Airan Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Airan Ltd
Revenue
|
1.1B
INR
|
Cost of Revenue
|
-260.8m
INR
|
Gross Profit
|
828.4m
INR
|
Operating Expenses
|
-672.9m
INR
|
Operating Income
|
155.6m
INR
|
Other Expenses
|
110m
INR
|
Net Income
|
265.6m
INR
|
AIRAN Profitability Score
Profitability Due Diligence
Airan Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Airan Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
AIRAN Solvency Score
Solvency Due Diligence
Airan Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Airan Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIRAN Price Targets Summary
Airan Ltd
Dividends
Current shareholder yield for AIRAN 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
AIRAN
stock under the Base Case scenario is
18.61
INR.
Compared to the current market price of 24.89 INR,
Airan Ltd
is
Overvalued by 25%.