Indo Cotspin Intrinsic Value
Indo Cotspin (ICL) median intrinsic value is ₹28.57 from 4 valuation models (range ₹10–₹58), vs current price ₹28.95 — -1.3% downside (Trading Near Calculated Value), margin of safety -1.3%. See ICL P/B ratio to compare market price against book value per share.
ICL Valuation Methods Summary — DCF, Graham Number & P/E
Indo Cotspin intrinsic value across 4 models vs current price ₹28.95 — upside/downside and value range per method. For current market price and key ratios, visit Indo Cotspin share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹10.00 | ₹9.00 - ₹11.00 | -65.5% | Book Value/Share: ₹10.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹28.57 | ₹25.71 - ₹31.43 | -1.3% | Revenue/Share: ₹35.71, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹11.58 | ₹10.42 - ₹12.74 | -60.0% | EBITDA: ₹1.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹58.21 | ₹46.57 - ₹69.85 | +101.1% | CF Growth: 15.0%, Discount: 15% |
ICL Intrinsic Value vs Market Price — All Valuation Models
Indo Cotspin fair value range ₹10–₹58 vs current market price ₹28.95 across 4 valuation models. Check Indo Cotspin networth to track the company's total market size over time.
ICL Intrinsic Value Analysis — Undervalued or Overvalued?
Indo Cotspin median intrinsic value ₹28.57, current price ₹28.95 — Trading Near Calculated Value by 1.3%, margin of safety -1.3%.
What is the intrinsic value of ICL?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Indo Cotspin (ICL) is ₹28.57 (median value). With the current market price of ₹28.95, this represents a -1.3% variance from our estimated fair value.
The valuation range spans from ₹10.00 to ₹58.21, indicating ₹10.00 - ₹58.21.
Is ICL undervalued or overvalued?
Based on our multi-method analysis, Indo Cotspin (ICL) appears to be trading near calculated value by approximately 1.3%.
ICL Financial Health — Key Ratios vs Industry Benchmarks
Indo Cotspin 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 | 5.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Operating Margin | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.27x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
ICL Cash Flow Quality — Operating & Free Cash Flow
Indo Cotspin 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 | ₹3 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2025 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |