Indus Towers Intrinsic Value
Indus Towers intrinsic value. Indus Towers (INDUSTOWER) median intrinsic value is ₹326.40 from 10 valuation models (range ₹115–₹793), vs current price ₹381.85 — -14.5% downside (Trading Above Median Value), margin of safety -17.0%. For current market price and key ratios, visit Indus Towers share price chart.
INDUSTOWER Valuation Methods Summary — DCF, Graham Number & P/E
Indus Towers intrinsic value across 10 models vs current price ₹381.85 — upside/downside and value range per method. Compare with INDUSTOWER fair value to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹326.40 | ₹261.12 - ₹391.68 | -14.5% | EPS: ₹27.20, Sector P/E: 12x |
| Book Value Method | asset | ₹150.29 | ₹135.26 - ₹165.32 | -60.6% | Book Value/Share: ₹150.29, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹114.56 | ₹103.10 - ₹126.02 | -70.0% | Revenue/Share: ₹125.19, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹416.59 | ₹374.93 - ₹458.25 | +9.1% | EBITDA: ₹18316.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹793.11 | ₹634.49 - ₹951.73 | +107.7% | CF Growth: 14.5%, Discount: 15% |
| PEG Ratio Method | growth | ₹174.08 | ₹156.67 - ₹191.49 | -54.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹224.13 | ₹201.72 - ₹246.54 | -41.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹380.62 | ₹342.56 - ₹418.68 | -0.3% | ROE: 18.1%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹300.58 | ₹270.52 - ₹330.64 | -21.3% | EPS: ₹27.20, BVPS: ₹150.29 |
| Dividend Yield Method | dividend | ₹400.00 | ₹360.00 - ₹440.00 | +4.8% | DPS: ₹14.00, Target Yield: 3.5% |
INDUSTOWER Intrinsic Value vs Market Price — All Valuation Models
Indus Towers fair value range ₹115–₹793 vs current market price ₹381.85 across 10 valuation models. Read Indus Towers dividend policy for the complete payout history and dividend yield track record.
INDUSTOWER Intrinsic Value Analysis — Undervalued or Overvalued?
Indus Towers median intrinsic value ₹326.40, current price ₹381.85 — Trading Above Median Value by 14.5%, margin of safety -17.0%.
What is the intrinsic value of INDUSTOWER?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Indus Towers (INDUSTOWER) is ₹326.40 (median value). With the current market price of ₹381.85, this represents a -14.5% variance from our estimated fair value.
The valuation range spans from ₹114.56 to ₹793.11, indicating ₹114.56 - ₹793.11.
Is INDUSTOWER undervalued or overvalued?
Based on our multi-method analysis, Indus Towers (INDUSTOWER) appears to be trading above median value by approximately 14.5%.
INDUSTOWER Financial Health — Key Ratios vs Industry Benchmarks
Indus Towers financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | 18.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 55.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.46x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
INDUSTOWER Cash Flow Quality — Operating & Free Cash Flow
Indus Towers operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹15,684 Cr | ₹10,585 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹19,645 Cr | ₹14,190 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹11,582 Cr | ₹7,809 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹7,905 Cr | ₹7,040 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹9,121 Cr | ₹8,034 Cr | Positive Free Cash Flow | 8/10 |