Central Depository Services (India) Ltd
NSE:CDSL

Watchlist Manager
Central Depository Services (India) Ltd Logo
Central Depository Services (India) Ltd
NSE:CDSL
Watchlist
Price: 1 477.3 INR -1.59% Market Closed
Market Cap: 308.8B INR

Intrinsic Value

The intrinsic value of one CDSL stock under the Base Case scenario is 775.74 INR. Compared to the current market price of 1 477.3 INR, Central Depository Services (India) Ltd is Overvalued by 47%.

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

CDSL Intrinsic Value
775.74 INR
Overvaluation 47%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Central Depository Services (India) Ltd

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

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 CDSL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Central Depository Services (India) Ltd.

Explain Valuation
Compare CDSL to

Fundamental Analysis

Central Depository Services (India) Ltd
NSE:CDSL
IN
Financial Services
Market Cap
308.8B INR
IPO
Jun 30, 2017
IN
Financial Services
Market Cap
308.8B INR
IPO
Jun 30, 2017
Price
₹
₹
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CDSL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Central Depository Services (India) Ltd

Current Assets 12.4B
Cash & Short-Term Investments 10.6B
Receivables 1.3B
Other Current Assets 510.1m
Non-Current Assets 11.4B
Long-Term Investments 5.7B
PP&E 4.3B
Intangibles 347.2m
Other Non-Current Assets 1B
Current Liabilities 5.5B
Accounts Payable 420.5m
Other Current Liabilities 5.1B
Non-Current Liabilities 902.7m
Long-Term Debt 14.2m
Other Non-Current Liabilities 888.6m
Efficiency

Free Cash Flow Analysis
Central Depository Services (India) Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Central Depository Services (India) Ltd

Revenue
10.8B INR
Operating Expenses
-5.6B INR
Operating Income
5.2B INR
Other Expenses
-465.5m INR
Net Income
4.7B INR
Fundamental Scores

CDSL Profitability Score
Profitability Due Diligence

Central Depository Services (India) Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional Operating Margin
Exceptional ROIC
66/100
Profitability
Score

Central Depository Services (India) Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

CDSL Solvency Score
Solvency Due Diligence

Central Depository Services (India) Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
83/100
Solvency
Score

Central Depository Services (India) Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDSL Price Targets Summary
Central Depository Services (India) Ltd

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

According to Wall Street analysts, the average 1-year price target for CDSL is 1 549.97 INR with a low forecast of 1 010 INR and a high forecast of 1 932 INR.

Lowest
Price Target
1 010 INR
32% Downside
Average
Price Target
1 549.97 INR
5% Upside
Highest
Price Target
1 932 INR
31% 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 CDSL 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 CDSL stock?

The intrinsic value of one CDSL stock under the Base Case scenario is 775.74 INR.

Is CDSL stock undervalued or overvalued?

Compared to the current market price of 1 477.3 INR, Central Depository Services (India) Ltd is Overvalued by 47%.

Back to Top