
CESC Ltd
NSE:CESC

Intrinsic Value
The intrinsic value of one
CESC
stock under the Base Case scenario is
220.48
INR.
Compared to the current market price of 166.36 INR,
CESC Ltd
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CESC Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
CESC Ltd
Balance Sheet Decomposition
CESC Ltd
Current Assets | 160.9B |
Cash & Short-Term Investments | 47.9B |
Receivables | 24.5B |
Other Current Assets | 88.5B |
Non-Current Assets | 249B |
Long-Term Investments | 4B |
PP&E | 221B |
Intangibles | 10.3B |
Other Non-Current Assets | 13.7B |
Free Cash Flow Analysis
CESC Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
CESC Ltd
Revenue
|
170B
INR
|
Cost of Revenue
|
-69.9B
INR
|
Gross Profit
|
100.1B
INR
|
Operating Expenses
|
-72.8B
INR
|
Operating Income
|
27.3B
INR
|
Other Expenses
|
-13.6B
INR
|
Net Income
|
13.7B
INR
|
CESC Profitability Score
Profitability Due Diligence
CESC Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
CESC Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
CESC Solvency Score
Solvency Due Diligence
CESC Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
CESC Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CESC Price Targets Summary
CESC Ltd
According to Wall Street analysts, the average 1-year price target for
CESC
is 205.84 INR
with a low forecast of 151.5 INR and a high forecast of 262.5 INR.
Dividends
Current shareholder yield for CESC 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
CESC
stock under the Base Case scenario is
220.48
INR.
Compared to the current market price of 166.36 INR,
CESC Ltd
is
Undervalued by 25%.