
ICICI Securities Ltd
NSE:ISEC

Intrinsic Value
The intrinsic value of one
ISEC
stock under the Base Case scenario is
621.3
INR.
Compared to the current market price of 896.2 INR,
ICICI Securities Ltd
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ICICI Securities Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
ICICI Securities Ltd
Balance Sheet Decomposition
ICICI Securities Ltd
Current Assets | 156.7B |
Cash & Short-Term Investments | 149.8B |
Receivables | 6.9B |
Non-Current Assets | 143.8B |
Long-Term Investments | 6.2B |
PP&E | 5.9B |
Intangibles | 848.7m |
Other Non-Current Assets | 130.8B |
Free Cash Flow Analysis
ICICI Securities Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
ICICI Securities Ltd
Revenue
|
62.3B
INR
|
Cost of Revenue
|
-1.9B
INR
|
Gross Profit
|
60.4B
INR
|
Operating Expenses
|
-18.3B
INR
|
Operating Income
|
42B
INR
|
Other Expenses
|
-22.6B
INR
|
Net Income
|
19.4B
INR
|
ISEC Profitability Score
Profitability Due Diligence
ICICI Securities Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
ICICI Securities Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
ISEC Solvency Score
Solvency Due Diligence
ICICI Securities Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
ICICI Securities Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ISEC Price Targets Summary
ICICI Securities Ltd
According to Wall Street analysts, the average 1-year price target for
ISEC
is 714 INR
with a low forecast of 707 INR and a high forecast of 735 INR.
Dividends
Current shareholder yield for ISEC 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
ISEC
stock under the Base Case scenario is
621.3
INR.
Compared to the current market price of 896.2 INR,
ICICI Securities Ltd
is
Overvalued by 31%.