
TeamLease Services Ltd
NSE:TEAMLEASE

Intrinsic Value
The intrinsic value of one
TEAMLEASE
stock under the Base Case scenario is
3 983.12
INR.
Compared to the current market price of 1 986 INR,
TeamLease Services Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
TeamLease Services Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
TeamLease Services Ltd
Balance Sheet Decomposition
TeamLease Services Ltd
Current Assets | 15.3B |
Cash & Short-Term Investments | 7.3B |
Receivables | 7.6B |
Other Current Assets | 421.3m |
Non-Current Assets | 6.9B |
Long-Term Investments | 1.2B |
PP&E | 857.1m |
Intangibles | 2.3B |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
TeamLease Services Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
TeamLease Services Ltd
Revenue
|
107.3B
INR
|
Operating Expenses
|
-106.6B
INR
|
Operating Income
|
733.9m
INR
|
Other Expenses
|
278.9m
INR
|
Net Income
|
1B
INR
|
TEAMLEASE Profitability Score
Profitability Due Diligence
TeamLease Services Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
TeamLease Services Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
TEAMLEASE Solvency Score
Solvency Due Diligence
TeamLease Services Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
TeamLease Services Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TEAMLEASE Price Targets Summary
TeamLease Services Ltd
According to Wall Street analysts, the average 1-year price target for
TEAMLEASE
is 3 263.63 INR
with a low forecast of 2 525 INR and a high forecast of 4 147.5 INR.
Dividends
Current shareholder yield for TEAMLEASE 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
TEAMLEASE
stock under the Base Case scenario is
3 983.12
INR.
Compared to the current market price of 1 986 INR,
TeamLease Services Ltd
is
Undervalued by 50%.