
Xelpmoc Design and Tech Ltd
NSE:XELPMOC

Intrinsic Value
The intrinsic value of one
XELPMOC
stock under the Base Case scenario is
27.66
INR.
Compared to the current market price of 94.33 INR,
Xelpmoc Design and Tech Ltd
is
Overvalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Xelpmoc Design and Tech Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Xelpmoc Design and Tech Ltd
Balance Sheet Decomposition
Xelpmoc Design and Tech Ltd
Current Assets | 120.4m |
Cash & Short-Term Investments | 90m |
Receivables | 14.3m |
Other Current Assets | 16.2m |
Non-Current Assets | 601.9m |
Long-Term Investments | 576.1m |
PP&E | 14.8m |
Intangibles | 7.9m |
Other Non-Current Assets | 3.2m |
Free Cash Flow Analysis
Xelpmoc Design and Tech Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Xelpmoc Design and Tech Ltd
Revenue
|
41m
INR
|
Operating Expenses
|
-168.1m
INR
|
Operating Income
|
-127m
INR
|
Other Expenses
|
-8.6m
INR
|
Net Income
|
-135.6m
INR
|
XELPMOC Profitability Score
Profitability Due Diligence
Xelpmoc Design and Tech Ltd's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

Score
Xelpmoc Design and Tech Ltd's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
XELPMOC Solvency Score
Solvency Due Diligence
Xelpmoc Design and Tech Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Xelpmoc Design and Tech Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XELPMOC Price Targets Summary
Xelpmoc Design and Tech Ltd
Dividends
Current shareholder yield for XELPMOC 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
XELPMOC
stock under the Base Case scenario is
27.66
INR.
Compared to the current market price of 94.33 INR,
Xelpmoc Design and Tech Ltd
is
Overvalued by 71%.