
PVR INOX Ltd
NSE:PVRINOX

Intrinsic Value
The intrinsic value of one
PVRINOX
stock under the Base Case scenario is
2 141.24
INR.
Compared to the current market price of 955.6 INR,
PVR INOX Ltd
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
PVR INOX Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
PVR INOX Ltd
Balance Sheet Decomposition
PVR INOX Ltd
Current Assets | 11.1B |
Cash & Short-Term Investments | 6.3B |
Receivables | 1.8B |
Other Current Assets | 2.9B |
Non-Current Assets | 157.5B |
Long-Term Investments | 4.3B |
PP&E | 86.7B |
Intangibles | 58.7B |
Other Non-Current Assets | 7.7B |
Free Cash Flow Analysis
PVR INOX Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
PVR INOX Ltd
Revenue
|
57.9B
INR
|
Cost of Revenue
|
-18.8B
INR
|
Gross Profit
|
39.1B
INR
|
Operating Expenses
|
-36.4B
INR
|
Operating Income
|
2.7B
INR
|
Other Expenses
|
-5.5B
INR
|
Net Income
|
-2.8B
INR
|
PVRINOX Profitability Score
Profitability Due Diligence
PVR INOX Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
PVR INOX Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
PVRINOX Solvency Score
Solvency Due Diligence
PVR INOX Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
PVR INOX Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PVRINOX Price Targets Summary
PVR INOX Ltd
According to Wall Street analysts, the average 1-year price target for
PVRINOX
is 1 534.54 INR
with a low forecast of 999.9 INR and a high forecast of 2 168.25 INR.
Dividends
Current shareholder yield for PVRINOX 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
PVRINOX
stock under the Base Case scenario is
2 141.24
INR.
Compared to the current market price of 955.6 INR,
PVR INOX Ltd
is
Undervalued by 55%.