
Dhani Services Ltd
NSE:DHANI

Intrinsic Value
The intrinsic value of one
DHANI
stock under the Base Case scenario is
28.61
INR.
Compared to the current market price of 52.99 INR,
Dhani Services Ltd
is
Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dhani Services Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dhani Services Ltd
Balance Sheet Decomposition
Dhani Services Ltd
Current Assets | 10.3B |
Cash & Short-Term Investments | 6.4B |
Receivables | 1.2B |
Other Current Assets | 2.7B |
Non-Current Assets | 27.3B |
Long-Term Investments | 1.4B |
PP&E | 1B |
Intangibles | 336.7m |
Other Non-Current Assets | 24.5B |
Free Cash Flow Analysis
Dhani Services Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Dhani Services Ltd
Revenue
|
4.1B
INR
|
Cost of Revenue
|
-1.4B
INR
|
Gross Profit
|
2.7B
INR
|
Operating Expenses
|
-3.5B
INR
|
Operating Income
|
-773.3m
INR
|
Other Expenses
|
-701.8m
INR
|
Net Income
|
-1.5B
INR
|
DHANI Profitability Score
Profitability Due Diligence
Dhani Services Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Dhani Services Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
DHANI Solvency Score
Solvency Due Diligence
Dhani Services Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Dhani Services Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DHANI Price Targets Summary
Dhani Services Ltd
Dividends
Current shareholder yield for DHANI 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
DHANI
stock under the Base Case scenario is
28.61
INR.
Compared to the current market price of 52.99 INR,
Dhani Services Ltd
is
Overvalued by 46%.