
Fsn E-Commerce Ventures Ltd
NSE:NYKAA

Intrinsic Value
The intrinsic value of one
NYKAA
stock under the Base Case scenario is
48.38
INR.
Compared to the current market price of 192.87 INR,
Fsn E-Commerce Ventures Ltd
is
Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fsn E-Commerce Ventures Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Fsn E-Commerce Ventures Ltd
Balance Sheet Decomposition
Fsn E-Commerce Ventures Ltd
Current Assets | 25.3B |
Cash & Short-Term Investments | 3.7B |
Receivables | 2.5B |
Other Current Assets | 19.1B |
Non-Current Assets | 11.9B |
Long-Term Investments | 1.5B |
PP&E | 5.2B |
Intangibles | 2B |
Other Non-Current Assets | 3.3B |
Free Cash Flow Analysis
Fsn E-Commerce Ventures Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Fsn E-Commerce Ventures Ltd
Revenue
|
75.6B
INR
|
Cost of Revenue
|
-42.8B
INR
|
Gross Profit
|
32.8B
INR
|
Operating Expenses
|
-31B
INR
|
Operating Income
|
1.8B
INR
|
Other Expenses
|
-1.3B
INR
|
Net Income
|
527.3m
INR
|
NYKAA Profitability Score
Profitability Due Diligence
Fsn E-Commerce Ventures Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Fsn E-Commerce Ventures Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
NYKAA Solvency Score
Solvency Due Diligence
Fsn E-Commerce Ventures Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Fsn E-Commerce Ventures Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NYKAA Price Targets Summary
Fsn E-Commerce Ventures Ltd
According to Wall Street analysts, the average 1-year price target for
NYKAA
is 190.8 INR
with a low forecast of 136.35 INR and a high forecast of 252 INR.
Dividends
Current shareholder yield for NYKAA 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
NYKAA
stock under the Base Case scenario is
48.38
INR.
Compared to the current market price of 192.87 INR,
Fsn E-Commerce Ventures Ltd
is
Overvalued by 75%.