
JSW Steel Ltd
NSE:JSWSTEEL

Intrinsic Value
The intrinsic value of one
JSWSTEEL
stock under the Base Case scenario is
1 014.14
INR.
Compared to the current market price of 989.3 INR,
JSW Steel Ltd
is
Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JSW Steel Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
JSW Steel Ltd
Balance Sheet Decomposition
JSW Steel Ltd
Current Assets | 626.1B |
Cash & Short-Term Investments | 109B |
Receivables | 80.1B |
Other Current Assets | 437B |
Non-Current Assets | 1.7T |
Long-Term Investments | 176.7B |
PP&E | 1.4T |
Intangibles | 29.5B |
Other Non-Current Assets | 92.1B |
Free Cash Flow Analysis
JSW Steel Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
JSW Steel Ltd
Revenue
|
1.7T
INR
|
Cost of Revenue
|
-1.2T
INR
|
Gross Profit
|
533.5B
INR
|
Operating Expenses
|
-392.7B
INR
|
Operating Income
|
140.8B
INR
|
Other Expenses
|
-107.8B
INR
|
Net Income
|
33B
INR
|
JSWSTEEL Profitability Score
Profitability Due Diligence
JSW Steel Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
JSW Steel Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
JSWSTEEL Solvency Score
Solvency Due Diligence
JSW Steel Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
JSW Steel Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSWSTEEL Price Targets Summary
JSW Steel Ltd
According to Wall Street analysts, the average 1-year price target for
JSWSTEEL
is 1 035.39 INR
with a low forecast of 722.15 INR and a high forecast of 1 317.75 INR.
Dividends
Current shareholder yield for JSWSTEEL 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
JSWSTEEL
stock under the Base Case scenario is
1 014.14
INR.
Compared to the current market price of 989.3 INR,
JSW Steel Ltd
is
Undervalued by 2%.