
JSW Infrastructure Ltd
NSE:JSWINFRA

Intrinsic Value
The intrinsic value of one
JSWINFRA
stock under the Base Case scenario is
193.66
INR.
Compared to the current market price of 288.25 INR,
JSW Infrastructure Ltd
is
Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JSW Infrastructure Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
JSW Infrastructure Ltd
Balance Sheet Decomposition
JSW Infrastructure Ltd
Current Assets | 58.7B |
Cash & Short-Term Investments | 44.4B |
Receivables | 8.4B |
Other Current Assets | 5.9B |
Non-Current Assets | 85.2B |
Long-Term Investments | 1.3B |
PP&E | 52.3B |
Intangibles | 27.2B |
Other Non-Current Assets | 4.5B |
Free Cash Flow Analysis
JSW Infrastructure Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
JSW Infrastructure Ltd
Revenue
|
42.9B
INR
|
Cost of Revenue
|
-16.2B
INR
|
Gross Profit
|
26.7B
INR
|
Operating Expenses
|
-10B
INR
|
Operating Income
|
16.6B
INR
|
Other Expenses
|
-3.4B
INR
|
Net Income
|
13.2B
INR
|
JSWINFRA Profitability Score
Profitability Due Diligence
JSW Infrastructure Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
JSW Infrastructure Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
JSWINFRA Solvency Score
Solvency Due Diligence
JSW Infrastructure Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
JSW Infrastructure Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSWINFRA Price Targets Summary
JSW Infrastructure Ltd
According to Wall Street analysts, the average 1-year price target for
JSWINFRA
is 351.05 INR
with a low forecast of 232.3 INR and a high forecast of 420 INR.
Dividends
Current shareholder yield for JSWINFRA 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
JSWINFRA
stock under the Base Case scenario is
193.66
INR.
Compared to the current market price of 288.25 INR,
JSW Infrastructure Ltd
is
Overvalued by 33%.