Waaree Energies Ltd
NSE:WAAREEENER
Intrinsic Value
The intrinsic value of one WAAREEENER stock under the Base Case scenario is 2 410.37 INR. Compared to the current market price of 2 690.1 INR, Waaree Energies Ltd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Waaree Energies Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Waaree Energies Ltd
Balance Sheet Decomposition
Waaree Energies Ltd
Current Assets | 87.7B |
Cash & Short-Term Investments | 39.8B |
Receivables | 16.6B |
Other Current Assets | 31.3B |
Non-Current Assets | 52.6B |
Long-Term Investments | 4.1B |
PP&E | 41.3B |
Intangibles | 130.3m |
Other Non-Current Assets | 7.1B |
Free Cash Flow Analysis
Waaree Energies Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Waaree Energies Ltd
Revenue
|
218.4B
INR
|
Cost of Revenue
|
-163.4B
INR
|
Gross Profit
|
55B
INR
|
Operating Expenses
|
-23.1B
INR
|
Operating Income
|
31.9B
INR
|
Other Expenses
|
-7B
INR
|
Net Income
|
24.9B
INR
|
WAAREEENER Profitability Score
Profitability Due Diligence
Waaree Energies Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Waaree Energies Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
WAAREEENER Solvency Score
Solvency Due Diligence
Waaree Energies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Waaree Energies Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WAAREEENER Price Targets Summary
Waaree Energies Ltd
According to Wall Street analysts, the average 1-year price target for WAAREEENER is 2 607.12 INR with a low forecast of 1 921.02 INR and a high forecast of 3 803.1 INR.
Dividends
Current shareholder yield for WAAREEENER 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 WAAREEENER stock under the Base Case scenario is 2 410.37 INR.
Compared to the current market price of 2 690.1 INR, Waaree Energies Ltd is Overvalued by 10%.