Delhivery Ltd
NSE:DELHIVERY
Intrinsic Value
The intrinsic value of one DELHIVERY stock under the Base Case scenario is 173.2 INR. Compared to the current market price of 324.1 INR, Delhivery Ltd is Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Delhivery Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Delhivery Ltd
Balance Sheet Decomposition
Delhivery Ltd
Current Assets | 58.9B |
Cash & Short-Term Investments | 42.3B |
Receivables | 14B |
Other Current Assets | 2.6B |
Non-Current Assets | 59.8B |
Long-Term Investments | 19.5B |
PP&E | 23.4B |
Intangibles | 14.2B |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Delhivery Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Delhivery Ltd
Revenue
|
88.2B
INR
|
Operating Expenses
|
-91.2B
INR
|
Operating Income
|
-3B
INR
|
Other Expenses
|
3.3B
INR
|
Net Income
|
210.8m
INR
|
DELHIVERY Profitability Score
Profitability Due Diligence
Delhivery Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Delhivery Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
DELHIVERY Solvency Score
Solvency Due Diligence
Delhivery Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Delhivery Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DELHIVERY Price Targets Summary
Delhivery Ltd
According to Wall Street analysts, the average 1-year price target for DELHIVERY is 407.17 INR with a low forecast of 287.85 INR and a high forecast of 525 INR.
Dividends
Current shareholder yield for DELHIVERY 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 DELHIVERY stock under the Base Case scenario is 173.2 INR.
Compared to the current market price of 324.1 INR, Delhivery Ltd is Overvalued by 47%.