
Larsen & Toubro Ltd
NSE:LT

Intrinsic Value
The intrinsic value of one
LT
stock under the Base Case scenario is
3 423.91
INR.
Compared to the current market price of 3 566.2 INR,
Larsen & Toubro Ltd
is
Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Larsen & Toubro Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Larsen & Toubro Ltd
Balance Sheet Decomposition
Larsen & Toubro Ltd
Current Assets | 2.3T |
Cash & Short-Term Investments | 602.2B |
Receivables | 870.9B |
Other Current Assets | 817.6B |
Non-Current Assets | 1.3T |
Long-Term Investments | 137.7B |
PP&E | 187.6B |
Intangibles | 251.7B |
Other Non-Current Assets | 698.3B |
Free Cash Flow Analysis
Larsen & Toubro Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Larsen & Toubro Ltd
Revenue
|
2.5T
INR
|
Cost of Revenue
|
-1.7T
INR
|
Gross Profit
|
821.4B
INR
|
Operating Expenses
|
-607.7B
INR
|
Operating Income
|
213.8B
INR
|
Other Expenses
|
-74.4B
INR
|
Net Income
|
139.4B
INR
|
LT Profitability Score
Profitability Due Diligence
Larsen & Toubro Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Larsen & Toubro Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
LT Solvency Score
Solvency Due Diligence
Larsen & Toubro Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Larsen & Toubro Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LT Price Targets Summary
Larsen & Toubro Ltd
According to Wall Street analysts, the average 1-year price target for
LT
is 4 081.09 INR
with a low forecast of 2 975.46 INR and a high forecast of 4 777.5 INR.
Dividends
Current shareholder yield for LT 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
LT
stock under the Base Case scenario is
3 423.91
INR.
Compared to the current market price of 3 566.2 INR,
Larsen & Toubro Ltd
is
Overvalued by 4%.