
Coffee Day Enterprises Ltd
NSE:COFFEEDAY

Intrinsic Value
The intrinsic value of one
COFFEEDAY
stock under the Base Case scenario is
108.72
INR.
Compared to the current market price of 32.01 INR,
Coffee Day Enterprises Ltd
is
Undervalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coffee Day Enterprises Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Coffee Day Enterprises Ltd
Balance Sheet Decomposition
Coffee Day Enterprises Ltd
Current Assets | 36.9B |
Cash & Short-Term Investments | 12.8B |
Receivables | 23.6B |
Other Current Assets | 497.8m |
Non-Current Assets | 14.5B |
Long-Term Investments | 1.4B |
PP&E | 5.7B |
Intangibles | 16.9m |
Other Non-Current Assets | 7.4B |
Free Cash Flow Analysis
Coffee Day Enterprises Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Coffee Day Enterprises Ltd
Revenue
|
10.6B
INR
|
Cost of Revenue
|
-5B
INR
|
Gross Profit
|
5.6B
INR
|
Operating Expenses
|
-9.2B
INR
|
Operating Income
|
-3.6B
INR
|
Other Expenses
|
332.3m
INR
|
Net Income
|
-3.3B
INR
|
COFFEEDAY Profitability Score
Profitability Due Diligence
Coffee Day Enterprises Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Coffee Day Enterprises Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
COFFEEDAY Solvency Score
Solvency Due Diligence
Coffee Day Enterprises Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Coffee Day Enterprises Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COFFEEDAY Price Targets Summary
Coffee Day Enterprises Ltd
Dividends
Current shareholder yield for COFFEEDAY 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
COFFEEDAY
stock under the Base Case scenario is
108.72
INR.
Compared to the current market price of 32.01 INR,
Coffee Day Enterprises Ltd
is
Undervalued by 71%.