
GMR Infrastructure Ltd
NSE:GMRINFRA

Intrinsic Value
The intrinsic value of one
GMRINFRA
stock under the Base Case scenario is
51.12
INR.
Compared to the current market price of 71.91 INR,
GMR Infrastructure Ltd
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GMR Infrastructure Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
GMR Infrastructure Ltd
Balance Sheet Decomposition
GMR Infrastructure Ltd
Current Assets | 62.2B |
Cash & Short-Term Investments | 47.5B |
Receivables | 5.2B |
Other Current Assets | 9.5B |
Non-Current Assets | 422B |
Long-Term Investments | 49.3B |
PP&E | 302.3B |
Intangibles | 8.9B |
Other Non-Current Assets | 61.6B |
Free Cash Flow Analysis
GMR Infrastructure Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
GMR Infrastructure Ltd
Revenue
|
100B
INR
|
Cost of Revenue
|
-4.3B
INR
|
Gross Profit
|
95.7B
INR
|
Operating Expenses
|
-77.2B
INR
|
Operating Income
|
18.5B
INR
|
Other Expenses
|
-21.3B
INR
|
Net Income
|
-2.8B
INR
|
GMRINFRA Profitability Score
Profitability Due Diligence
GMR Infrastructure Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
GMR Infrastructure Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
GMRINFRA Solvency Score
Solvency Due Diligence
GMR Infrastructure Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
GMR Infrastructure Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMRINFRA Price Targets Summary
GMR Infrastructure Ltd
According to Wall Street analysts, the average 1-year price target for
GMRINFRA
is 85.43 INR
with a low forecast of 70.7 INR and a high forecast of 96.6 INR.
Dividends
Current shareholder yield for GMRINFRA 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
GMRINFRA
stock under the Base Case scenario is
51.12
INR.
Compared to the current market price of 71.91 INR,
GMR Infrastructure Ltd
is
Overvalued by 29%.