Indian Terrain Intrinsic Value
INDTERRAIN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹82.52 | ₹74.27 - ₹90.77 | +150.0% | Book Value/Share: ₹203.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹66.02 | ₹59.42 - ₹72.62 | +100.0% | Revenue/Share: ₹400.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹66.02 | ₹59.42 - ₹72.62 | +100.0% | EBITDA: ₹22.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹82.52 | ₹66.02 - ₹99.02 | +150.0% | CF Growth: 10.7%, Discount: 15% |
Want to compare with current market value? Check INDTERRAIN share price latest .
Valuation Comparison Chart
INDTERRAIN Intrinsic Value Analysis
What is the intrinsic value of INDTERRAIN?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Indian Terrain (INDTERRAIN) is ₹82.52 (median value). With the current market price of ₹33.01, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹66.02 to ₹82.52, indicating ₹66.02 - ₹82.52.
Is INDTERRAIN undervalued or overvalued?
Based on our multi-method analysis, Indian Terrain (INDTERRAIN) appears to be trading below calculated value by approximately 150.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.81 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.42 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -6.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Indian Terrain
Additional stock information and data for INDTERRAIN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| 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 |
| March 2021 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |