
Bajaj Auto Ltd
NSE:BAJAJ-AUTO

Intrinsic Value
The intrinsic value of one
BAJAJ-AUTO
stock under the Base Case scenario is
6 749.44
INR.
Compared to the current market price of 8 097.5 INR,
Bajaj Auto Ltd
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bajaj Auto Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Bajaj Auto Ltd
Balance Sheet Decomposition
Bajaj Auto Ltd
Current Assets | 161.4B |
Cash & Short-Term Investments | 95.5B |
Receivables | 41.1B |
Other Current Assets | 24.7B |
Non-Current Assets | 297B |
Long-Term Investments | 224.7B |
PP&E | 32.8B |
Intangibles | 259.6m |
Other Non-Current Assets | 39.3B |
Free Cash Flow Analysis
Bajaj Auto Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Bajaj Auto Ltd
Revenue
|
499B
INR
|
Cost of Revenue
|
-348.8B
INR
|
Gross Profit
|
150.3B
INR
|
Operating Expenses
|
-53.6B
INR
|
Operating Income
|
96.7B
INR
|
Other Expenses
|
-21.4B
INR
|
Net Income
|
75.3B
INR
|
BAJAJ-AUTO Profitability Score
Profitability Due Diligence
Bajaj Auto Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Bajaj Auto Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
BAJAJ-AUTO Solvency Score
Solvency Due Diligence
Bajaj Auto Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
Bajaj Auto Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BAJAJ-AUTO Price Targets Summary
Bajaj Auto Ltd
According to Wall Street analysts, the average 1-year price target for
BAJAJ-AUTO
is 9 597.91 INR
with a low forecast of 7 070 INR and a high forecast of 13 470.45 INR.
Dividends
Current shareholder yield for BAJAJ-AUTO 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
BAJAJ-AUTO
stock under the Base Case scenario is
6 749.44
INR.
Compared to the current market price of 8 097.5 INR,
Bajaj Auto Ltd
is
Overvalued by 17%.