Indus Towers Intrinsic Value
INDUSTOWER Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹334.56 | ₹267.65 - ₹401.47 | -25.4% | EPS: ₹27.88, Sector P/E: 12x |
| Book Value Method | asset | ₹123.19 | ₹110.87 - ₹135.51 | -72.5% | Book Value/Share: ₹123.19, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹134.56 | ₹121.10 - ₹148.02 | -70.0% | Revenue/Share: ₹125.41, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹423.50 | ₹381.15 - ₹465.85 | -5.6% | EBITDA: ₹18620.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1011.54 | ₹809.23 - ₹1213.85 | +125.5% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹178.43 | ₹160.59 - ₹196.27 | -60.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹229.73 | ₹206.76 - ₹252.70 | -48.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹446.16 | ₹401.54 - ₹490.78 | -0.5% | ROE: 22.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹246.38 | ₹221.74 - ₹271.02 | -45.1% | EPS: ₹27.88, BVPS: ₹123.19 |
Want to compare with current market value? Check INDUSTOWER share price latest .
Valuation Comparison Chart
INDUSTOWER Intrinsic Value Analysis
What is the intrinsic value of INDUSTOWER?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Indus Towers (INDUSTOWER) is ₹246.38 (median value). With the current market price of ₹448.55, this represents a -45.1% variance from our estimated fair value.
The valuation range spans from ₹123.19 to ₹1011.54, indicating ₹123.19 - ₹1011.54.
Is INDUSTOWER undervalued or overvalued?
Based on our multi-method analysis, Indus Towers (INDUSTOWER) appears to be trading above calculated value by approximately 45.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.62 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 22.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 56.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.52x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Indus Towers
Additional stock information and data for INDUSTOWER
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| 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 |
| March 2021 | ₹7,481 Cr | ₹7,481 Cr | Positive Free Cash Flow | 8/10 |