Excel Realty N Infra Ltd
NSE:EXCEL
Intrinsic Value
The intrinsic value of one EXCEL stock under the Base Case scenario is 0.08 INR. Compared to the current market price of 0.72 INR, Excel Realty N Infra Ltd is Overvalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Excel Realty N Infra Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Excel Realty N Infra Ltd
Balance Sheet Decomposition
Excel Realty N Infra Ltd
Current Assets | 998.2m |
Cash & Short-Term Investments | 7.8m |
Receivables | 925m |
Other Current Assets | 65.3m |
Non-Current Assets | 814.3m |
Long-Term Investments | 518.7m |
PP&E | 83.5m |
Other Non-Current Assets | 212.1m |
Free Cash Flow Analysis
Excel Realty N Infra Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Excel Realty N Infra Ltd
Revenue
|
102.6m
INR
|
Cost of Revenue
|
-100.7m
INR
|
Gross Profit
|
2m
INR
|
Operating Expenses
|
-25.4m
INR
|
Operating Income
|
-23.5m
INR
|
Other Expenses
|
51.2m
INR
|
Net Income
|
27.8m
INR
|
EXCEL Profitability Score
Profitability Due Diligence
Excel Realty N Infra Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Excel Realty N Infra Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
EXCEL Solvency Score
Solvency Due Diligence
Excel Realty N Infra Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Excel Realty N Infra Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXCEL Price Targets Summary
Excel Realty N Infra Ltd
Dividends
Current shareholder yield for EXCEL 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 EXCEL stock under the Base Case scenario is 0.08 INR.
Compared to the current market price of 0.72 INR, Excel Realty N Infra Ltd is Overvalued by 89%.