
G M Breweries Ltd
NSE:GMBREW

Intrinsic Value
The intrinsic value of one
GMBREW
stock under the Base Case scenario is
584.1
INR.
Compared to the current market price of 649.85 INR,
G M Breweries Ltd
is
Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
G M Breweries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
G M Breweries Ltd
Balance Sheet Decomposition
G M Breweries Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 669.1m |
Receivables | 29.3m |
Other Current Assets | 440.8m |
Non-Current Assets | 8.4B |
Long-Term Investments | 7.6B |
PP&E | 545m |
Intangibles | 1m |
Other Non-Current Assets | 285.9m |
Free Cash Flow Analysis
G M Breweries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
G M Breweries Ltd
Revenue
|
24.6B
INR
|
Cost of Revenue
|
-23B
INR
|
Gross Profit
|
1.6B
INR
|
Operating Expenses
|
-547.9m
INR
|
Operating Income
|
1.1B
INR
|
Other Expenses
|
472.4m
INR
|
Net Income
|
1.6B
INR
|
GMBREW Profitability Score
Profitability Due Diligence
G M Breweries Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
G M Breweries Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
GMBREW Solvency Score
Solvency Due Diligence
G M Breweries Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
G M Breweries Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMBREW Price Targets Summary
G M Breweries Ltd
Dividends
Current shareholder yield for GMBREW 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
GMBREW
stock under the Base Case scenario is
584.1
INR.
Compared to the current market price of 649.85 INR,
G M Breweries Ltd
is
Overvalued by 10%.