Gujarat Pipavav Port Ltd
NSE:GPPL
Intrinsic Value
The intrinsic value of one GPPL stock under the Base Case scenario is 144.4 INR. Compared to the current market price of 159.11 INR, Gujarat Pipavav Port Ltd is Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gujarat Pipavav Port Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Gujarat Pipavav Port Ltd
Balance Sheet Decomposition
Gujarat Pipavav Port Ltd
Current Assets | 11.4B |
Cash & Short-Term Investments | 10.7B |
Receivables | 478.8m |
Other Current Assets | 233.7m |
Non-Current Assets | 17.9B |
Long-Term Investments | 3.6B |
PP&E | 14.1B |
Intangibles | 20.7m |
Other Non-Current Assets | 224.9m |
Free Cash Flow Analysis
Gujarat Pipavav Port Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Gujarat Pipavav Port Ltd
Revenue
|
9.9B
INR
|
Cost of Revenue
|
-1.7B
INR
|
Gross Profit
|
8.2B
INR
|
Operating Expenses
|
-3.6B
INR
|
Operating Income
|
4.6B
INR
|
Other Expenses
|
-636.2m
INR
|
Net Income
|
4B
INR
|
GPPL Profitability Score
Profitability Due Diligence
Gujarat Pipavav Port Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Score
Gujarat Pipavav Port Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
GPPL Solvency Score
Solvency Due Diligence
Gujarat Pipavav Port Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Score
Gujarat Pipavav Port Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GPPL Price Targets Summary
Gujarat Pipavav Port Ltd
According to Wall Street analysts, the average 1-year price target for GPPL is 148.41 INR with a low forecast of 115.14 INR and a high forecast of 202.65 INR.
Dividends
Current shareholder yield for GPPL 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 GPPL stock under the Base Case scenario is 144.4 INR.
Compared to the current market price of 159.11 INR, Gujarat Pipavav Port Ltd is Overvalued by 9%.