
VST Industries Ltd
NSE:VSTIND

Intrinsic Value
The intrinsic value of one
VSTIND
stock under the Base Case scenario is
226.4
INR.
Compared to the current market price of 285.85 INR,
VST Industries Ltd
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VST Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
VST Industries Ltd
Balance Sheet Decomposition
VST Industries Ltd
Current Assets | 12.9B |
Cash & Short-Term Investments | 3.4B |
Receivables | 640.6m |
Other Current Assets | 8.8B |
Non-Current Assets | 5.3B |
Long-Term Investments | 2B |
PP&E | 3.1B |
Intangibles | 500k |
Other Non-Current Assets | 201.5m |
Free Cash Flow Analysis
VST Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
VST Industries Ltd
Revenue
|
18.1B
INR
|
Cost of Revenue
|
-12.1B
INR
|
Gross Profit
|
6B
INR
|
Operating Expenses
|
-3.7B
INR
|
Operating Income
|
2.3B
INR
|
Other Expenses
|
560.9m
INR
|
Net Income
|
2.9B
INR
|
VSTIND Profitability Score
Profitability Due Diligence
VST Industries Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
VST Industries Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
VSTIND Solvency Score
Solvency Due Diligence
VST Industries Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
VST Industries Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSTIND Price Targets Summary
VST Industries Ltd
According to Wall Street analysts, the average 1-year price target for
VSTIND
is 333.54 INR
with a low forecast of 330.27 INR and a high forecast of 343.35 INR.
Dividends
Current shareholder yield for VSTIND 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
VSTIND
stock under the Base Case scenario is
226.4
INR.
Compared to the current market price of 285.85 INR,
VST Industries Ltd
is
Overvalued by 21%.