
Mangalore Refinery and Petrochemicals Ltd
NSE:MRPL

Intrinsic Value
The intrinsic value of one
MRPL
stock under the Base Case scenario is
197.45
INR.
Compared to the current market price of 135.84 INR,
Mangalore Refinery and Petrochemicals Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mangalore Refinery and Petrochemicals Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Mangalore Refinery and Petrochemicals Ltd
Balance Sheet Decomposition
Mangalore Refinery and Petrochemicals Ltd
Current Assets | 117.6B |
Cash & Short-Term Investments | 700.8m |
Receivables | 46.5B |
Other Current Assets | 70.4B |
Non-Current Assets | 228.5B |
Long-Term Investments | 1.7B |
PP&E | 205.5B |
Intangibles | 4.1B |
Other Non-Current Assets | 17.3B |
Free Cash Flow Analysis
Mangalore Refinery and Petrochemicals Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Mangalore Refinery and Petrochemicals Ltd
Revenue
|
1.1T
INR
|
Cost of Revenue
|
-1T
INR
|
Gross Profit
|
67.6B
INR
|
Operating Expenses
|
-46.2B
INR
|
Operating Income
|
21.4B
INR
|
Other Expenses
|
-13.2B
INR
|
Net Income
|
8.2B
INR
|
MRPL Profitability Score
Profitability Due Diligence
Mangalore Refinery and Petrochemicals Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Mangalore Refinery and Petrochemicals Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MRPL Solvency Score
Solvency Due Diligence
Mangalore Refinery and Petrochemicals Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Mangalore Refinery and Petrochemicals Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRPL Price Targets Summary
Mangalore Refinery and Petrochemicals Ltd
According to Wall Street analysts, the average 1-year price target for
MRPL
is 127.16 INR
with a low forecast of 106.05 INR and a high forecast of 142.8 INR.
Dividends
Current shareholder yield for MRPL 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
MRPL
stock under the Base Case scenario is
197.45
INR.
Compared to the current market price of 135.84 INR,
Mangalore Refinery and Petrochemicals Ltd
is
Undervalued by 31%.