International Travel House Intrinsic Value
International Travel House (ITHL) median intrinsic value is ₹232.00 from 9 valuation models (range ₹148–₹389), vs current price ₹323.05 — -28.2% downside (Trading Above Calculated Value), margin of safety -39.2%. 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 9 models vs current price ₹323.05 — 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 | ₹277.44 | ₹221.95 - ₹332.93 | -14.1% | EPS: ₹23.12, Sector P/E: 12x |
| Book Value Method | asset | ₹223.75 | ₹201.38 - ₹246.13 | -30.7% | Book Value/Share: ₹223.75, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹232.00 | ₹208.80 - ₹255.20 | -28.2% | Revenue/Share: ₹290.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹210.00 | ₹189.00 - ₹231.00 | -35.0% | EBITDA: ₹28.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹389.11 | ₹311.29 - ₹466.93 | +20.4% | CF Growth: 1.8%, Discount: 15% |
| PEG Ratio Method | growth | ₹147.97 | ₹133.17 - ₹162.77 | -54.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹198.83 | ₹178.95 - ₹218.71 | -38.5% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹285.00 | ₹256.50 - ₹313.50 | -11.8% | ROE: 10.6%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹341.17 | ₹307.05 - ₹375.29 | +5.6% | EPS: ₹23.12, BVPS: ₹223.75 |
ITHL Intrinsic Value vs Market Price — All Valuation Models
International Travel House fair value range ₹148–₹389 vs current market price ₹323.05 across 9 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 ₹232.00, current price ₹323.05 — Trading Above Calculated Value by 28.2%, margin of safety -39.2%.
What is the intrinsic value of ITHL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of International Travel House (ITHL) is ₹232.00 (median value). With the current market price of ₹323.05, this represents a -28.2% variance from our estimated fair value.
The valuation range spans from ₹147.97 to ₹389.11, indicating ₹147.97 - ₹389.11.
Is ITHL undervalued or overvalued?
Based on our multi-method analysis, International Travel House (ITHL) appears to be trading above calculated value by approximately 28.2%.
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 | 10.6% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.93x | 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 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 |
| March 2021 | ₹36 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |