Indian Terrain Intrinsic Value
Indian Terrain (INDTERRAIN) median intrinsic value is ₹71.58 from 4 valuation models (range ₹57–₹72), vs current price ₹28.63 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. Analyse INDTERRAIN FII DII holdings to track promoter, FII and institutional holdings.
INDTERRAIN Valuation Methods Summary — DCF, Graham Number & P/E
Indian Terrain intrinsic value across 4 models vs current price ₹28.63 — upside/downside and value range per method. Read INDTERRAIN dividend track record for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹71.58 | ₹64.42 - ₹78.74 | +150.0% | Book Value/Share: ₹184.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹57.26 | ₹51.53 - ₹62.99 | +100.0% | Revenue/Share: ₹378.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹57.26 | ₹51.53 - ₹62.99 | +100.0% | EBITDA: ₹32.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹71.58 | ₹57.26 - ₹85.90 | +150.0% | CF Growth: 10.7%, Discount: 15% |
INDTERRAIN Intrinsic Value vs Market Price — All Valuation Models
Indian Terrain fair value range ₹57–₹72 vs current market price ₹28.63 across 4 valuation models. For current market price and key ratios, visit INDTERRAIN share price screener.
INDTERRAIN Intrinsic Value Analysis — Undervalued or Overvalued?
Indian Terrain median intrinsic value ₹71.58, current price ₹28.63 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
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 ₹71.58 (median value). With the current market price of ₹28.63, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹57.26 to ₹71.58, indicating ₹57.26 - ₹71.58.
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%.
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 | 1.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.86x | 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 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 |