
Unitech Ltd
NSE:UNITECH

Intrinsic Value
The intrinsic value of one
UNITECH
stock under the Base Case scenario is
10.23
INR.
Compared to the current market price of 6.81 INR,
Unitech Ltd
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Unitech Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Unitech Ltd
Balance Sheet Decomposition
Unitech Ltd
Current Assets | 236.5B |
Cash & Short-Term Investments | 9.3B |
Receivables | 8.3B |
Other Current Assets | 218.8B |
Non-Current Assets | 30.1B |
Long-Term Investments | 20.5B |
PP&E | 2.6B |
Intangibles | 3.9B |
Other Non-Current Assets | 3.1B |
Free Cash Flow Analysis
Unitech Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Unitech Ltd
Revenue
|
5.5B
INR
|
Cost of Revenue
|
-19.1B
INR
|
Gross Profit
|
-13.6B
INR
|
Operating Expenses
|
-13B
INR
|
Operating Income
|
-26.6B
INR
|
Other Expenses
|
-21.4B
INR
|
Net Income
|
-48B
INR
|
UNITECH Profitability Score
Profitability Due Diligence
Unitech Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Unitech Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
UNITECH Solvency Score
Solvency Due Diligence
Unitech Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Unitech Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNITECH Price Targets Summary
Unitech Ltd
Dividends
Current shareholder yield for UNITECH 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
UNITECH
stock under the Base Case scenario is
10.23
INR.
Compared to the current market price of 6.81 INR,
Unitech Ltd
is
Undervalued by 33%.