Geekay Wires Ltd
NSE:GEEKAYWIRE
Intrinsic Value
The intrinsic value of one GEEKAYWIRE stock under the Base Case scenario is 58.1 INR. Compared to the current market price of 72.45 INR, Geekay Wires Ltd is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Geekay Wires Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Geekay Wires Ltd
Balance Sheet Decomposition
Geekay Wires Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 30.2m |
Receivables | 679.2m |
Other Current Assets | 813.3m |
Non-Current Assets | 1.2B |
Long-Term Investments | 29.3m |
PP&E | 1.1B |
Other Non-Current Assets | 63.1m |
Free Cash Flow Analysis
Geekay Wires Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Geekay Wires Ltd
Revenue
|
4.3B
INR
|
Cost of Revenue
|
-3.5B
INR
|
Gross Profit
|
810.4m
INR
|
Operating Expenses
|
-655.3m
INR
|
Operating Income
|
155.1m
INR
|
Other Expenses
|
232.1m
INR
|
Net Income
|
387.2m
INR
|
GEEKAYWIRE Profitability Score
Profitability Due Diligence
Geekay Wires Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Geekay Wires Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
GEEKAYWIRE Solvency Score
Solvency Due Diligence
Geekay Wires Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Geekay Wires Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GEEKAYWIRE Price Targets Summary
Geekay Wires Ltd
Dividends
Current shareholder yield for GEEKAYWIRE 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 GEEKAYWIRE stock under the Base Case scenario is 58.1 INR.
Compared to the current market price of 72.45 INR, Geekay Wires Ltd is Overvalued by 20%.