Kothari Products Ltd
NSE:KOTHARIPRO
Intrinsic Value
The intrinsic value of one KOTHARIPRO stock under the Base Case scenario is 51.88 INR. Compared to the current market price of 70.62 INR, Kothari Products Ltd is Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kothari Products Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kothari Products Ltd
Balance Sheet Decomposition
Kothari Products Ltd
Current Assets | 8.2B |
Cash & Short-Term Investments | 449.2m |
Receivables | 7.1B |
Other Current Assets | 672.1m |
Non-Current Assets | 4.2B |
Long-Term Investments | 2.9B |
PP&E | 110.4m |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Kothari Products Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kothari Products Ltd
Revenue
|
10.1B
INR
|
Cost of Revenue
|
-10B
INR
|
Gross Profit
|
91.5m
INR
|
Operating Expenses
|
-1.5B
INR
|
Operating Income
|
-1.4B
INR
|
Other Expenses
|
448.5m
INR
|
Net Income
|
-928.2m
INR
|
KOTHARIPRO Profitability Score
Profitability Due Diligence
Kothari Products Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
Score
Kothari Products Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
KOTHARIPRO Solvency Score
Solvency Due Diligence
Kothari Products Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Kothari Products Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KOTHARIPRO Price Targets Summary
Kothari Products Ltd
Dividends
Current shareholder yield for KOTHARIPRO 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 KOTHARIPRO stock under the Base Case scenario is 51.88 INR.
Compared to the current market price of 70.62 INR, Kothari Products Ltd is Overvalued by 27%.