Indian Terrain Intrinsic Value
Indian Terrain intrinsic value. Indian Terrain (INDTERRAIN) median intrinsic value is ₹58.44 from 8 valuation models (range ₹9–₹73), vs current price ₹29.22 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit INDTERRAIN share price screener.
INDTERRAIN Valuation Methods Summary — DCF, Graham Number & P/E
Indian Terrain intrinsic value across 8 models vs current price ₹29.22 — upside/downside and value range per method. Compare with INDTERRAIN DCF valuation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹8.77 | ₹7.02 - ₹10.52 | -70.0% | EPS: ₹0.10, Sector P/E: 12x |
| Book Value Method | asset | ₹73.05 | ₹65.75 - ₹80.36 | +150.0% | Book Value/Share: ₹184.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹58.44 | ₹52.60 - ₹64.28 | +100.0% | Revenue/Share: ₹395.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹58.44 | ₹52.60 - ₹64.28 | +100.0% | EBITDA: ₹41.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹73.05 | ₹58.44 - ₹87.66 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹8.77 | ₹7.89 - ₹9.65 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹8.77 | ₹7.89 - ₹9.65 | -70.0% | Revenue Growth: -6.0%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹20.35 | ₹18.32 - ₹22.39 | -30.4% | EPS: ₹0.10, BVPS: ₹184.00 |
INDTERRAIN Intrinsic Value vs Market Price — All Valuation Models
Indian Terrain fair value range ₹9–₹73 vs current market price ₹29.22 across 8 valuation models. Read INDTERRAIN dividend track record for the complete payout history and dividend yield track record.
INDTERRAIN Intrinsic Value Analysis — Undervalued or Overvalued?
Indian Terrain median intrinsic value ₹58.44, current price ₹29.22 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of INDTERRAIN?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Indian Terrain (INDTERRAIN) is ₹58.44 (median value). With the current market price of ₹29.22, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹8.77 to ₹73.05, indicating ₹8.77 - ₹73.05.
Is INDTERRAIN undervalued or overvalued?
Based on our multi-method analysis, Indian Terrain (INDTERRAIN) appears to be trading below calculated value by approximately 100.0%.
INDTERRAIN Financial Health — Key Ratios vs Industry Benchmarks
Indian Terrain 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 |
|---|---|---|---|---|
| Current Ratio | 10.43 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 0.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.90x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
INDTERRAIN Cash Flow Quality — Operating & Free Cash Flow
Indian Terrain 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 | ₹19 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹19 Cr | ₹19 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-14 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹10 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹23 Cr | ₹23 Cr | Positive Free Cash Flow | 8/10 |