
Faze Three Ltd
NSE:FAZE3Q

Intrinsic Value
The intrinsic value of one
FAZE3Q
stock under the Base Case scenario is
357.94
INR.
Compared to the current market price of 486.25 INR,
Faze Three Ltd
is
Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Faze Three Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Faze Three Ltd
Balance Sheet Decomposition
Faze Three Ltd
Current Assets | 3.2B |
Cash & Short-Term Investments | 830.3m |
Receivables | 752.4m |
Other Current Assets | 1.6B |
Non-Current Assets | 2.7B |
Long-Term Investments | 34.3m |
PP&E | 2.6B |
Intangibles | 1.8m |
Other Non-Current Assets | 93.9m |
Free Cash Flow Analysis
Faze Three Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Faze Three Ltd
Revenue
|
5.8B
INR
|
Cost of Revenue
|
-2.8B
INR
|
Gross Profit
|
3.1B
INR
|
Operating Expenses
|
-2.5B
INR
|
Operating Income
|
587.3m
INR
|
Other Expenses
|
-172.5m
INR
|
Net Income
|
414.8m
INR
|
FAZE3Q Profitability Score
Profitability Due Diligence
Faze Three Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Faze Three Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
FAZE3Q Solvency Score
Solvency Due Diligence
Faze Three Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Faze Three Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FAZE3Q Price Targets Summary
Faze Three Ltd
Dividends
Current shareholder yield for FAZE3Q 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
FAZE3Q
stock under the Base Case scenario is
357.94
INR.
Compared to the current market price of 486.25 INR,
Faze Three Ltd
is
Overvalued by 26%.