Keystone Realtors Ltd
NSE:RUSTOMJEE
Intrinsic Value
The intrinsic value of one RUSTOMJEE stock under the Base Case scenario is 1 022.73 INR. Compared to the current market price of 547.7 INR, Keystone Realtors Ltd is Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Keystone Realtors Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Keystone Realtors Ltd
Balance Sheet Decomposition
Keystone Realtors Ltd
Current Assets | 56.5B |
Receivables | 2.5B |
Other Current Assets | 53.9B |
Non-Current Assets | 10B |
Long-Term Investments | 5B |
PP&E | 487m |
Intangibles | 3.2B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Keystone Realtors Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Keystone Realtors Ltd
Revenue
|
20B
INR
|
Cost of Revenue
|
-14.5B
INR
|
Gross Profit
|
5.6B
INR
|
Operating Expenses
|
-3.6B
INR
|
Operating Income
|
2B
INR
|
Other Expenses
|
-300.9m
INR
|
Net Income
|
1.7B
INR
|
RUSTOMJEE Profitability Score
Profitability Due Diligence
Keystone Realtors Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Keystone Realtors Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
RUSTOMJEE Solvency Score
Solvency Due Diligence
Keystone Realtors Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Keystone Realtors Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RUSTOMJEE Price Targets Summary
Keystone Realtors Ltd
According to Wall Street analysts, the average 1-year price target for RUSTOMJEE is 884 INR with a low forecast of 863.55 INR and a high forecast of 918.75 INR.
Dividends
Current shareholder yield for RUSTOMJEE 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 RUSTOMJEE stock under the Base Case scenario is 1 022.73 INR.
Compared to the current market price of 547.7 INR, Keystone Realtors Ltd is Undervalued by 46%.