International Travel House Intrinsic Value
International Travel House (ITHL) median intrinsic value is ₹236.00 from 10 valuation models (range ₹138–₹424), vs current price ₹304.40 — -22.5% downside (Trading Above Calculated Value), margin of safety -29.0%. Analyse ITHL shareholder distribution to track promoter, FII and institutional holdings.
ITHL Valuation Methods Summary — DCF, Graham Number & P/E
International Travel House intrinsic value across 10 models vs current price ₹304.40 — upside/downside and value range per method. Read ITHL dividend track record for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹259.20 | ₹207.36 - ₹311.04 | -14.8% | EPS: ₹21.60, Sector P/E: 12x |
| Book Value Method | asset | ₹223.75 | ₹201.38 - ₹246.13 | -26.5% | Book Value/Share: ₹223.75, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹236.00 | ₹212.40 - ₹259.60 | -22.5% | Revenue/Share: ₹295.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹247.50 | ₹222.75 - ₹272.25 | -18.7% | EBITDA: ₹33.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹424.48 | ₹339.58 - ₹509.38 | +39.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹138.24 | ₹124.42 - ₹152.06 | -54.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹177.98 | ₹160.18 - ₹195.78 | -41.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹212.50 | ₹191.25 - ₹233.75 | -30.2% | ROE: 9.5%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹329.76 | ₹296.78 - ₹362.74 | +8.3% | EPS: ₹21.60, BVPS: ₹223.75 |
| Dividend Yield Method | dividend | ₹157.14 | ₹141.43 - ₹172.85 | -48.4% | DPS: ₹5.50, Target Yield: 3.5% |
ITHL Intrinsic Value vs Market Price — All Valuation Models
International Travel House fair value range ₹138–₹424 vs current market price ₹304.40 across 10 valuation models. For current market price and key ratios, visit International Travel House stock price NSE.
ITHL Intrinsic Value Analysis — Undervalued or Overvalued?
International Travel House median intrinsic value ₹236.00, current price ₹304.40 — Trading Above Calculated Value by 22.5%, margin of safety -29.0%.
What is the intrinsic value of ITHL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of International Travel House (ITHL) is ₹236.00 (median value). With the current market price of ₹304.40, this represents a -22.5% variance from our estimated fair value.
The valuation range spans from ₹138.24 to ₹424.48, indicating ₹138.24 - ₹424.48.
Is ITHL undervalued or overvalued?
Based on our multi-method analysis, International Travel House (ITHL) appears to be trading above calculated value by approximately 22.5%.
ITHL Financial Health — Key Ratios vs Industry Benchmarks
International Travel House 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 | 38.80 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 9.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.95x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
ITHL Cash Flow Quality — Operating & Free Cash Flow
International Travel House 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 | ₹25 Cr | ₹7 Cr | Positive Free Cash Flow | 7/10 |
| March 2025 | ₹38 Cr | ₹31 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹49 Cr | ₹31 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-19 Cr | ₹-19 Cr | Negative Cash Flow | 3/10 |