
Kalyani Investment Company Ltd
NSE:KICL

Intrinsic Value
The intrinsic value of one
KICL
stock under the Base Case scenario is
2 229.38
INR.
Compared to the current market price of 4 270.4 INR,
Kalyani Investment Company Ltd
is
Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kalyani Investment Company Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kalyani Investment Company Ltd
Balance Sheet Decomposition
Kalyani Investment Company Ltd
Current Assets | 3.3m |
Cash & Short-Term Investments | 1.9m |
Receivables | 1.4m |
Non-Current Assets | 113.8B |
Long-Term Investments | 113.8B |
PP&E | 910k |
Other Non-Current Assets | 28.7m |
Free Cash Flow Analysis
Kalyani Investment Company Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kalyani Investment Company Ltd
Revenue
|
843.2m
INR
|
Operating Expenses
|
-82.4m
INR
|
Operating Income
|
760.8m
INR
|
Other Expenses
|
-10.4m
INR
|
Net Income
|
750.4m
INR
|
KICL Profitability Score
Profitability Due Diligence
Kalyani Investment Company Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Kalyani Investment Company Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
KICL Solvency Score
Solvency Due Diligence
Kalyani Investment Company Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Kalyani Investment Company Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KICL Price Targets Summary
Kalyani Investment Company Ltd
Dividends
Current shareholder yield for KICL 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
KICL
stock under the Base Case scenario is
2 229.38
INR.
Compared to the current market price of 4 270.4 INR,
Kalyani Investment Company Ltd
is
Overvalued by 48%.