
Radico Khaitan Ltd
NSE:RADICO

Intrinsic Value
The intrinsic value of one
RADICO
stock under the Base Case scenario is
1 134
INR.
Compared to the current market price of 2 530.5 INR,
Radico Khaitan Ltd
is
Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Radico Khaitan Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Radico Khaitan Ltd
Balance Sheet Decomposition
Radico Khaitan Ltd
Current Assets | 23.6B |
Cash & Short-Term Investments | 1.3B |
Receivables | 11.8B |
Other Current Assets | 10.5B |
Non-Current Assets | 20.5B |
Long-Term Investments | 2.4B |
PP&E | 17.8B |
Intangibles | 76.8m |
Other Non-Current Assets | 299.2m |
Free Cash Flow Analysis
Radico Khaitan Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Radico Khaitan Ltd
Revenue
|
161.1B
INR
|
Cost of Revenue
|
-141.5B
INR
|
Gross Profit
|
19.6B
INR
|
Operating Expenses
|
-14.7B
INR
|
Operating Income
|
4.8B
INR
|
Other Expenses
|
-1.8B
INR
|
Net Income
|
3.1B
INR
|
RADICO Profitability Score
Profitability Due Diligence
Radico Khaitan Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Radico Khaitan Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
RADICO Solvency Score
Solvency Due Diligence
Radico Khaitan Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Radico Khaitan Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RADICO Price Targets Summary
Radico Khaitan Ltd
According to Wall Street analysts, the average 1-year price target for
RADICO
is 2 604.06 INR
with a low forecast of 2 318.96 INR and a high forecast of 2 971.5 INR.
Dividends
Current shareholder yield for RADICO 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
RADICO
stock under the Base Case scenario is
1 134
INR.
Compared to the current market price of 2 530.5 INR,
Radico Khaitan Ltd
is
Overvalued by 55%.