Apollo Sindoori Hotels Ltd
NSE:APOLSINHOT
Intrinsic Value
The intrinsic value of one APOLSINHOT stock under the Base Case scenario is 1 717.36 INR. Compared to the current market price of 1 236.2 INR, Apollo Sindoori Hotels Ltd is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Apollo Sindoori Hotels Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Apollo Sindoori Hotels Ltd
Balance Sheet Decomposition
Apollo Sindoori Hotels Ltd
Current Assets | 2.3B |
Cash & Short-Term Investments | 1.1B |
Receivables | 1B |
Other Current Assets | 136.1m |
Non-Current Assets | 928.2m |
Long-Term Investments | 184.1m |
PP&E | 450.5m |
Intangibles | 102.9m |
Other Non-Current Assets | 190.7m |
Free Cash Flow Analysis
Apollo Sindoori Hotels Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Apollo Sindoori Hotels Ltd
Revenue
|
5.4B
INR
|
Cost of Revenue
|
-1.5B
INR
|
Gross Profit
|
3.9B
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
111.9m
INR
|
Other Expenses
|
-39m
INR
|
Net Income
|
72.9m
INR
|
APOLSINHOT Profitability Score
Profitability Due Diligence
Apollo Sindoori Hotels Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Apollo Sindoori Hotels Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
APOLSINHOT Solvency Score
Solvency Due Diligence
Apollo Sindoori Hotels Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Apollo Sindoori Hotels Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
APOLSINHOT Price Targets Summary
Apollo Sindoori Hotels Ltd
Dividends
Current shareholder yield for APOLSINHOT 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 APOLSINHOT stock under the Base Case scenario is 1 717.36 INR.
Compared to the current market price of 1 236.2 INR, Apollo Sindoori Hotels Ltd is Undervalued by 28%.