Sil Investments Ltd
NSE:SILINV
Intrinsic Value
The intrinsic value of one SILINV stock under the Base Case scenario is 322.25 INR. Compared to the current market price of 620.95 INR, Sil Investments Ltd is Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sil Investments Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Sil Investments Ltd
Balance Sheet Decomposition
Sil Investments Ltd
Current Assets | 669.1m |
Cash & Short-Term Investments | 643.3m |
Receivables | 25.8m |
Non-Current Assets | 32.9B |
Long-Term Investments | 31.9B |
PP&E | 965.8m |
Other Non-Current Assets | 23.8m |
Free Cash Flow Analysis
Sil Investments Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Sil Investments Ltd
Revenue
|
598.5m
INR
|
Cost of Revenue
|
-32.2m
INR
|
Gross Profit
|
566.3m
INR
|
Operating Expenses
|
-119.6m
INR
|
Operating Income
|
446.7m
INR
|
Other Expenses
|
-71m
INR
|
Net Income
|
375.8m
INR
|
SILINV Profitability Score
Profitability Due Diligence
Sil Investments Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Sil Investments Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
SILINV Solvency Score
Solvency Due Diligence
Sil Investments Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Sil Investments Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SILINV Price Targets Summary
Sil Investments Ltd
Dividends
Current shareholder yield for SILINV 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 SILINV stock under the Base Case scenario is 322.25 INR.
Compared to the current market price of 620.95 INR, Sil Investments Ltd is Overvalued by 48%.