
KDDL Ltd
NSE:KDDL

Intrinsic Value
The intrinsic value of one
KDDL
stock under the Base Case scenario is
3 435.84
INR.
Compared to the current market price of 2 712.8 INR,
KDDL Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
KDDL Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
KDDL Ltd
Balance Sheet Decomposition
KDDL Ltd
Current Assets | 13.6B |
Cash & Short-Term Investments | 6B |
Receivables | 882.2m |
Other Current Assets | 6.8B |
Non-Current Assets | 5.7B |
Long-Term Investments | 380.5m |
PP&E | 4.6B |
Intangibles | 260.9m |
Other Non-Current Assets | 432.1m |
Free Cash Flow Analysis
KDDL Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
KDDL Ltd
Revenue
|
15.8B
INR
|
Cost of Revenue
|
-9.3B
INR
|
Gross Profit
|
6.4B
INR
|
Operating Expenses
|
-4.7B
INR
|
Operating Income
|
1.8B
INR
|
Other Expenses
|
-774.4m
INR
|
Net Income
|
998.7m
INR
|
KDDL Profitability Score
Profitability Due Diligence
KDDL Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
KDDL Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
KDDL Solvency Score
Solvency Due Diligence
KDDL Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
KDDL Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KDDL Price Targets Summary
KDDL Ltd
According to Wall Street analysts, the average 1-year price target for
KDDL
is 3 894.36 INR
with a low forecast of 3 856.18 INR and a high forecast of 4 008.9 INR.
Dividends
Current shareholder yield for KDDL 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
KDDL
stock under the Base Case scenario is
3 435.84
INR.
Compared to the current market price of 2 712.8 INR,
KDDL Ltd
is
Undervalued by 21%.