K

Keystone Realtors Ltd
NSE:RUSTOMJEE

Watchlist Manager
Keystone Realtors Ltd
NSE:RUSTOMJEE
Watchlist
Price: 649.1 INR 1.04% Market Closed
Market Cap: 81.8B INR

Intrinsic Value

The intrinsic value of one RUSTOMJEE stock under the Base Case scenario is 1 037.75 INR. Compared to the current market price of 649.1 INR, Keystone Realtors Ltd is Undervalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RUSTOMJEE Intrinsic Value
1 037.75 INR
Undervaluation 37%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case
Compare RUSTOMJEE to

Fundamental Analysis

Keystone Realtors Ltd
NSE:RUSTOMJEE
IN
Real Estate
Market Cap
81.8B INR
IPO
Nov 24, 2022
IN
Real Estate
Market Cap
81.8B INR
IPO
Nov 24, 2022
Price
₹false
EPS
₹false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RUSTOMJEE?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Keystone Realtors Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Keystone Realtors Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

RUSTOMJEE Profitability Score
Profitability Due Diligence

Keystone Realtors Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Strong 3Y Average Gross Margin
Healthy Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
47/100
Profitability
Score

Keystone Realtors Ltd's profitability score is 47/100. 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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
50/100
Solvency
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

Wall Street analysts forecast RUSTOMJEE stock price to rise over the next 12 months.

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.

Lowest
Price Target
863.55 INR
33% Upside
Average
Price Target
884 INR
36% Upside
Highest
Price Target
918.75 INR
42% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RUSTOMJEE stock?

The intrinsic value of one RUSTOMJEE stock under the Base Case scenario is 1 037.75 INR.

Is RUSTOMJEE stock undervalued or overvalued?

Compared to the current market price of 649.1 INR, Keystone Realtors Ltd is Undervalued by 37%.

Back to Top