Teamlease Services Intrinsic Value
TEAMLEASE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹787.68 | ₹630.14 - ₹945.22 | -50.1% | EPS: ₹65.64, Sector P/E: 12x |
| Book Value Method | asset | ₹542.94 | ₹488.65 - ₹597.23 | -65.6% | Book Value/Share: ₹542.94, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹3155.60 | ₹2840.04 - ₹3471.16 | +100.0% | Revenue/Share: ₹7155.29, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹656.74 | ₹591.07 - ₹722.41 | -58.4% | EBITDA: ₹188.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹631.12 | ₹504.90 - ₹757.34 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹473.34 | ₹426.01 - ₹520.67 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹540.87 | ₹486.78 - ₹594.96 | -65.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹790.59 | ₹711.53 - ₹869.65 | -49.9% | ROE: 12.1%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹895.47 | ₹805.92 - ₹985.02 | -43.2% | EPS: ₹65.64, BVPS: ₹542.94 |
Want to compare with current market value? Check TEAMLEASE share price latest .
Valuation Comparison Chart
TEAMLEASE Intrinsic Value Analysis
What is the intrinsic value of TEAMLEASE?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Teamlease Services (TEAMLEASE) is ₹656.74 (median value). With the current market price of ₹1577.80, this represents a -58.4% variance from our estimated fair value.
The valuation range spans from ₹473.34 to ₹3155.60, indicating ₹473.34 - ₹3155.60.
Is TEAMLEASE undervalued or overvalued?
Based on our multi-method analysis, Teamlease Services (TEAMLEASE) appears to be trading above calculated value by approximately 58.4%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.24 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.32 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 12.1% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 1.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 5.67x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Teamlease Services
Additional stock information and data for TEAMLEASE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹104 Cr | ₹30 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹118 Cr | ₹118 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹126 Cr | ₹65 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-6 Cr | ₹-51 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹303 Cr | ₹297 Cr | Positive Free Cash Flow | 8/10 |