
Oberoi Realty Ltd
NSE:OBEROIRLTY

Intrinsic Value
The intrinsic value of one
OBEROIRLTY
stock under the Base Case scenario is
1 870.38
INR.
Compared to the current market price of 1 617.7 INR,
Oberoi Realty Ltd
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Oberoi Realty Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Oberoi Realty Ltd
Balance Sheet Decomposition
Oberoi Realty Ltd
Current Assets | 152.2B |
Cash & Short-Term Investments | 31.3B |
Receivables | 6.4B |
Other Current Assets | 114.5B |
Non-Current Assets | 75.3B |
Long-Term Investments | 49.2B |
PP&E | 18.5B |
Intangibles | 10.7m |
Other Non-Current Assets | 7.6B |
Free Cash Flow Analysis
Oberoi Realty Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Oberoi Realty Ltd
Revenue
|
52.9B
INR
|
Cost of Revenue
|
-18.4B
INR
|
Gross Profit
|
34.4B
INR
|
Operating Expenses
|
-4.3B
INR
|
Operating Income
|
30.1B
INR
|
Other Expenses
|
-7.9B
INR
|
Net Income
|
22.3B
INR
|
OBEROIRLTY Profitability Score
Profitability Due Diligence
Oberoi Realty Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Oberoi Realty Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
OBEROIRLTY Solvency Score
Solvency Due Diligence
Oberoi Realty Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Oberoi Realty Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OBEROIRLTY Price Targets Summary
Oberoi Realty Ltd
According to Wall Street analysts, the average 1-year price target for
OBEROIRLTY
is 1 977.78 INR
with a low forecast of 1 186.75 INR and a high forecast of 2 782.5 INR.
Dividends
Current shareholder yield for OBEROIRLTY 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
OBEROIRLTY
stock under the Base Case scenario is
1 870.38
INR.
Compared to the current market price of 1 617.7 INR,
Oberoi Realty Ltd
is
Undervalued by 14%.