Discounted Cash Flow Calculation for BSE:532668 using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
BSE:532668 DCF 1st Stage: Next 10 year cash flow forecast
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
Aurionpro Solutions's share price is below the future cash flow value, and at a moderate discount (> 20%).
Aurionpro Solutions's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Aurionpro Solutions's earnings available for a low price, and how does
this compare to other companies in the same industry?
Aurionpro Solutions's earnings are expected to grow by 12.4% yearly, however this is not considered high growth (20% yearly).
Unable to determine if Aurionpro Solutions is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Aurionpro Solutions's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
3/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Aurionpro Solutions's finances.
The net worth of a company is the difference between its assets and liabilities.
Aurionpro Solutions is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Aurionpro Solutions's cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Aurionpro Solutions's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
Low level of unsold assets.
Debt is covered by short term assets, assets are 4.8x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Paresh C. Zaveri has been Managing Director of Aurionpro Solutions Limited since September 1, 2018. Mr. Zaveri served as a Director of Corporate Planning for Cyberlog Technologies International at Arshiya International, Ltd. He has over 20+ years of experience in the areas of corporate finance, supply chain, general management, and strategic planning. He founded Aurionpro Solutions Limited in 1997 and served as its Member of the Management Team. He led the formulation of Aurionpro's incisive corporate strategy that included a balanced combination of organic and inorganic growth and was essential in identifying the Markets to expand into and the acquisition targets that would both fit within Aurionpro's corporate culture and targeted growth plans. He focuses on providing day-to-day executive, financial, operational, and strategic oversight to the senior leadership team. He has been the key driver of the logistics practice at aurionPro and has been instrumental in building client relationship with a global freight forwarding company. He served as General Manager at a multinational chemicals and logistics company, with over 8 years of experience in financial services and investment banking. He has been Chairman of AurionPro Solutions Limited., since August 12, 2013. He has been a Non-Executive Independent Director of Quest Softech (India) Pvt Ltd. since April 1, 2010. He served as a Director of Mega Fin (India) Ltd. He served as an Executive Director of Aurionpro Solutions Limited. Mr. Zaveri received his Bachelor's degree in Engineering with specialization in production at the University of KJ Somaiya College of Engineering and his M.M.S degree in Finance at the University of KJ Somaiya Institute of Management Studies.
Paresh's compensation has been consistent with company performance over the past year.
Paresh's remuneration is lower than average for companies of similar size in India.
Management Team Tenure
Average tenure and age of the
management team in years:
The tenure for the Aurionpro Solutions management team is about average.
Chief Financial Officer
Compliance Officer & Company Secretary
Chairman & MD
COO & Head of Digital Innovation
Delivery Head of ODC & Services
Head of Banking & Executive VP
Executive VP & Head of South Asia
Managing Director of UK & EMEA
Executive VP & Head of Customer Experience Solutions
Executive Vice President of Products of Customer Experience Solutions
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The tenure for the Aurionpro Solutions board of directors is about average.
Aurionpro Solutions Limited provides technology solutions in India, the United States, the Middle East, Singapore, and internationally. The company offers Aurionpro Customer Engagement platform, a low latency middleware that helps organizations deliver innovative digital experiences by offering a range of touch points to automate transactions and migrate frontline activities into digital channels; and Aurionpro Payments Framework, a platform of pre-built suite of payment components to deliver tailor-made payment solutions to payment processors, merchants, and consumers. It also provides enterprise security solutions, including cyber security and identity management solutions; identity and governance, fine-grained entitlements authorization, API security, advisory, and access management services; and Isla, a Web malware isolation platform that prevents Web-based malware and phishing attacks. In addition, the company offers Loan Origination System, a credit risk management system; iCashPro, a Web based cash management solution provides integrated Web-based and end-to-end banking solution; and financial supply chain management platform. Aurionpro Solutions Limited provides solutions in the areas of treasury, fraud prevention and risk management, Internet banking, governance, corporate banking, and compliance; and intellectual property led information technology solutions for the banking and financial service insurance segments, as well as for government and PSU, and logistics sectors. The company was founded in 1997 and is headquartered in Navi Mumbai, India.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.