Shalby Ltd
NSE:SHALBY
Intrinsic Value
The intrinsic value of one SHALBY stock under the Base Case scenario is 289.26 INR. Compared to the current market price of 190.01 INR, Shalby Ltd is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shalby Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shalby Ltd
Balance Sheet Decomposition
Shalby Ltd
Current Assets | 6.8B |
Cash & Short-Term Investments | 2B |
Receivables | 1.7B |
Other Current Assets | 3B |
Non-Current Assets | 10.4B |
Long-Term Investments | 200.9m |
PP&E | 9B |
Intangibles | 777.5m |
Other Non-Current Assets | 365.1m |
Free Cash Flow Analysis
Shalby Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Shalby Ltd
Revenue
|
10.7B
INR
|
Cost of Revenue
|
-6.1B
INR
|
Gross Profit
|
4.6B
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
855m
INR
|
Other Expenses
|
-516.6m
INR
|
Net Income
|
338.4m
INR
|
SHALBY Profitability Score
Profitability Due Diligence
Shalby Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Shalby Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
SHALBY Solvency Score
Solvency Due Diligence
Shalby Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Shalby Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHALBY Price Targets Summary
Shalby Ltd
According to Wall Street analysts, the average 1-year price target for SHALBY is 257.04 INR with a low forecast of 254.52 INR and a high forecast of 264.6 INR.
Dividends
Current shareholder yield for SHALBY 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 SHALBY stock under the Base Case scenario is 289.26 INR.
Compared to the current market price of 190.01 INR, Shalby Ltd is Undervalued by 34%.