Carysil Ltd
NSE:CARYSIL

Watchlist Manager
Carysil Ltd Logo
Carysil Ltd
NSE:CARYSIL
Watchlist
Price: 794.45 INR -1% Market Closed
Market Cap: 22.6B INR

Intrinsic Value

The intrinsic value of one CARYSIL stock under the Base Case scenario is 898.42 INR. Compared to the current market price of 794.45 INR, Carysil Ltd is Undervalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CARYSIL Intrinsic Value
898.42 INR
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Carysil Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about CARYSIL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CARYSIL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Carysil Ltd.

Explain Valuation
Compare CARYSIL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CARYSIL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carysil Ltd

Current Assets 5.3B
Cash & Short-Term Investments 777.8m
Receivables 2B
Other Current Assets 2.5B
Non-Current Assets 4.6B
Long-Term Investments 183m
PP&E 2.7B
Intangibles 1.5B
Other Non-Current Assets 149m
Current Liabilities 3.5B
Accounts Payable 798m
Other Current Liabilities 2.7B
Non-Current Liabilities 1.1B
Long-Term Debt 959m
Other Non-Current Liabilities 132m
Efficiency

Free Cash Flow Analysis
Carysil Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Carysil Ltd

Revenue
8.4B INR
Cost of Revenue
-3.9B INR
Gross Profit
4.5B INR
Operating Expenses
-3.4B INR
Operating Income
1.1B INR
Other Expenses
-374m INR
Net Income
707m INR
Fundamental Scores

CARYSIL Profitability Score
Profitability Due Diligence

Carysil Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Positive ROE
53/100
Profitability
Score

Carysil Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

CARYSIL Solvency Score
Solvency Due Diligence

Carysil Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
62/100
Solvency
Score

Carysil Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CARYSIL Price Targets Summary
Carysil Ltd

Wall Street analysts forecast CARYSIL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CARYSIL is 1 144.44 INR with a low forecast of 1 002.93 INR and a high forecast of 1 328.25 INR.

Lowest
Price Target
1 002.93 INR
26% Upside
Average
Price Target
1 144.44 INR
44% Upside
Highest
Price Target
1 328.25 INR
67% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CARYSIL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CARYSIL stock?

The intrinsic value of one CARYSIL stock under the Base Case scenario is 898.42 INR.

Is CARYSIL stock undervalued or overvalued?

Compared to the current market price of 794.45 INR, Carysil Ltd is Undervalued by 12%.

Back to Top