KDDL Ltd
NSE:KDDL

Watchlist Manager
KDDL Ltd Logo
KDDL Ltd
NSE:KDDL
Watchlist
Price: 2 301.6 INR -1.96% Market Closed
Market Cap: 28.3B INR

Intrinsic Value

The intrinsic value of one KDDL stock under the Base Case scenario is 2 376.07 INR. Compared to the current market price of 2 301.6 INR, KDDL Ltd is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KDDL Intrinsic Value
2 376.07 INR
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
KDDL Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about KDDL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KDDL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for KDDL Ltd.

Explain Valuation
Compare KDDL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KDDL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
KDDL Ltd

Current Assets 18.6B
Cash & Short-Term Investments 9.2B
Receivables 1.2B
Other Current Assets 8.2B
Non-Current Assets 8B
Long-Term Investments 429.7m
PP&E 6.7B
Intangibles 376.2m
Other Non-Current Assets 435.9m
Current Liabilities 4.2B
Accounts Payable 2B
Other Current Liabilities 2.3B
Non-Current Liabilities 11.8B
Long-Term Debt 3.7B
Other Non-Current Liabilities 8.2B
Efficiency

Free Cash Flow Analysis
KDDL Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
KDDL Ltd

Revenue
18.7B INR
Cost of Revenue
-11.1B INR
Gross Profit
7.6B INR
Operating Expenses
-5.8B INR
Operating Income
1.8B INR
Other Expenses
-864m INR
Net Income
925.9m INR
Fundamental Scores

KDDL Profitability Score
Profitability Due Diligence

KDDL Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Healthy Gross Margin
Positive 3Y Average ROE
Sustainable 3Y Average Gross Margin
52/100
Profitability
Score

KDDL Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

KDDL Solvency Score
Solvency Due Diligence

KDDL Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Negative Net Debt
Average Altman Z-Score
61/100
Solvency
Score

KDDL Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KDDL Price Targets Summary
KDDL Ltd

Wall Street analysts forecast KDDL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KDDL is 3 304.8 INR with a low forecast of 3 272.4 INR and a high forecast of 3 402 INR.

Lowest
Price Target
3 272.4 INR
42% Upside
Average
Price Target
3 304.8 INR
44% Upside
Highest
Price Target
3 402 INR
48% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KDDL stock?

The intrinsic value of one KDDL stock under the Base Case scenario is 2 376.07 INR.

Is KDDL stock undervalued or overvalued?

Compared to the current market price of 2 301.6 INR, KDDL Ltd is Undervalued by 3%.

Back to Top