Future Market Networks Ltd
NSE:FMNL
Intrinsic Value
The intrinsic value of one FMNL stock under the Base Case scenario is 43.06 INR. Compared to the current market price of 14.53 INR, Future Market Networks Ltd is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Future Market Networks Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Future Market Networks Ltd
Balance Sheet Decomposition
Future Market Networks Ltd
Current Assets | 724.3m |
Cash & Short-Term Investments | 155.8m |
Receivables | 446.4m |
Other Current Assets | 122.2m |
Non-Current Assets | 2.3B |
Long-Term Investments | 1B |
PP&E | 276m |
Intangibles | 183.4m |
Other Non-Current Assets | 759.5m |
Free Cash Flow Analysis
Future Market Networks Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Future Market Networks Ltd
Revenue
|
998.8m
INR
|
Cost of Revenue
|
-221.8m
INR
|
Gross Profit
|
777m
INR
|
Operating Expenses
|
-496m
INR
|
Operating Income
|
281m
INR
|
Other Expenses
|
625.5m
INR
|
Net Income
|
906.6m
INR
|
FMNL Profitability Score
Profitability Due Diligence
Future Market Networks Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Future Market Networks Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
FMNL Solvency Score
Solvency Due Diligence
Future Market Networks Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
Future Market Networks Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FMNL Price Targets Summary
Future Market Networks Ltd
Dividends
Current shareholder yield for FMNL 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 FMNL stock under the Base Case scenario is 43.06 INR.
Compared to the current market price of 14.53 INR, Future Market Networks Ltd is Undervalued by 66%.