CEAT Ltd
NSE:CEATLTD
Intrinsic Value
The intrinsic value of one CEATLTD stock under the Base Case scenario is 3 813.21 INR. Compared to the current market price of 3 765.9 INR, CEAT Ltd is Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CEAT Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
CEAT Ltd
Balance Sheet Decomposition
CEAT Ltd
Current Assets | 32.7B |
Cash & Short-Term Investments | 1.6B |
Receivables | 14B |
Other Current Assets | 17.2B |
Non-Current Assets | 75.2B |
Long-Term Investments | 1.8B |
PP&E | 71.1B |
Intangibles | 1.5B |
Other Non-Current Assets | 780m |
Free Cash Flow Analysis
CEAT Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
CEAT Ltd
Revenue
|
127.9B
INR
|
Cost of Revenue
|
-78.2B
INR
|
Gross Profit
|
49.7B
INR
|
Operating Expenses
|
-40.4B
INR
|
Operating Income
|
9.3B
INR
|
Other Expenses
|
-4.5B
INR
|
Net Income
|
4.8B
INR
|
CEATLTD Profitability Score
Profitability Due Diligence
CEAT Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
CEAT Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
CEATLTD Solvency Score
Solvency Due Diligence
CEAT Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
CEAT Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CEATLTD Price Targets Summary
CEAT Ltd
According to Wall Street analysts, the average 1-year price target for CEATLTD is 3 617.84 INR with a low forecast of 2 373.5 INR and a high forecast of 4 305 INR.
Dividends
Current shareholder yield for CEATLTD 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 CEATLTD stock under the Base Case scenario is 3 813.21 INR.
Compared to the current market price of 3 765.9 INR, CEAT Ltd is Undervalued by 1%.