Udayshivakumar Infra Ltd
NSE:USK

Watchlist Manager
Udayshivakumar Infra Ltd Logo
Udayshivakumar Infra Ltd
NSE:USK
Watchlist
Price: 23.4 INR -0.13% Market Closed
Market Cap: 1.3B INR

Intrinsic Value

The intrinsic value of one USK stock under the Base Case scenario is 30.37 INR. Compared to the current market price of 23.4 INR, Udayshivakumar Infra Ltd is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

USK Intrinsic Value
30.37 INR
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Udayshivakumar Infra Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about USK?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is USK valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Udayshivakumar Infra Ltd.

Explain Valuation
Compare USK to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about USK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Udayshivakumar Infra Ltd

Current Assets 1.7B
Cash & Short-Term Investments 220.7m
Receivables 456.6m
Other Current Assets 1.1B
Non-Current Assets 1.6B
Long-Term Investments 139.5m
PP&E 584m
Other Non-Current Assets 845.3m
Current Liabilities 930.2m
Accounts Payable 388.8m
Accrued Liabilities 1.6m
Short-Term Debt 152.8m
Other Current Liabilities 386.9m
Non-Current Liabilities 681.6m
Long-Term Debt 315.4m
Other Non-Current Liabilities 366.2m
Efficiency

Free Cash Flow Analysis
Udayshivakumar Infra Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Udayshivakumar Infra Ltd

Revenue
2.9B INR
Cost of Revenue
-2.8B INR
Gross Profit
85m INR
Operating Expenses
-276.4m INR
Operating Income
-191.3m INR
Other Expenses
23.7m INR
Net Income
-167.7m INR
Fundamental Scores

USK Profitability Score
Profitability Due Diligence

Udayshivakumar Infra Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
Low 3Y Average Net Margin
Low 3Y Average Operating Margin
40/100
Profitability
Score

Udayshivakumar Infra Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

USK Solvency Score
Solvency Due Diligence

Udayshivakumar Infra Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
46/100
Solvency
Score

Udayshivakumar Infra Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

USK Price Targets Summary
Udayshivakumar Infra Ltd

There are no price targets for USK.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Udayshivakumar Infra Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for USK 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one USK stock?

The intrinsic value of one USK stock under the Base Case scenario is 30.37 INR.

Is USK stock undervalued or overvalued?

Compared to the current market price of 23.4 INR, Udayshivakumar Infra Ltd is Undervalued by 23%.

Back to Top