Sun Pharma Advanced Research Co Ltd
NSE:SPARC
Intrinsic Value
The intrinsic value of one SPARC stock under the Base Case scenario is 1 382.17 INR. Compared to the current market price of 168.09 INR, Sun Pharma Advanced Research Co Ltd is Undervalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sun Pharma Advanced Research Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Sun Pharma Advanced Research Co Ltd
Balance Sheet Decomposition
Sun Pharma Advanced Research Co Ltd
Current Assets | 261.9m |
Cash & Short-Term Investments | 43.2m |
Receivables | 162.2m |
Other Current Assets | 56.5m |
Non-Current Assets | 3.1B |
Long-Term Investments | 261.1m |
PP&E | 992.6m |
Intangibles | 536.5m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Sun Pharma Advanced Research Co Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Sun Pharma Advanced Research Co Ltd
Revenue
|
717.7m
INR
|
Cost of Revenue
|
-231.2m
INR
|
Gross Profit
|
486.5m
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
-3.4B
INR
|
Other Expenses
|
-69.8m
INR
|
Net Income
|
-3.4B
INR
|
SPARC Profitability Score
Profitability Due Diligence
Sun Pharma Advanced Research Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Sun Pharma Advanced Research Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
SPARC Solvency Score
Solvency Due Diligence
Sun Pharma Advanced Research Co Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Score
Sun Pharma Advanced Research Co Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPARC Price Targets Summary
Sun Pharma Advanced Research Co Ltd
Dividends
Current shareholder yield for SPARC 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 SPARC stock under the Base Case scenario is 1 382.17 INR.
Compared to the current market price of 168.09 INR, Sun Pharma Advanced Research Co Ltd is Undervalued by 88%.