Teamlease Services Intrinsic Value
Teamlease Services (TEAMLEASE) median intrinsic value is ₹988.24 from 9 valuation models (range ₹568–₹2627), vs current price ₹1313.70 — -24.8% downside (Trading Above Calculated Value), margin of safety -32.9%. Read TEAMLEASE ex-dividend dates for the complete payout history and dividend yield track record.
TEAMLEASE Valuation Methods Summary — DCF, Graham Number & P/E
Teamlease Services intrinsic value across 9 models vs current price ₹1313.70 — upside/downside and value range per method. Analyse TEAMLEASE promoter holding to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1256.64 | ₹1005.31 - ₹1507.97 | -4.3% | EPS: ₹104.72, Sector P/E: 12x |
| Book Value Method | asset | ₹613.53 | ₹552.18 - ₹674.88 | -53.3% | Book Value/Share: ₹613.53, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2627.40 | ₹2364.66 - ₹2890.14 | +100.0% | Revenue/Share: ₹6938.82, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹988.24 | ₹889.42 - ₹1087.06 | -24.8% | EBITDA: ₹280.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹567.95 | ₹454.36 - ₹681.54 | -56.8% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹670.21 | ₹603.19 - ₹737.23 | -49.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹862.89 | ₹776.60 - ₹949.18 | -34.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1515.29 | ₹1363.76 - ₹1666.82 | +15.3% | ROE: 17.6%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹1202.33 | ₹1082.10 - ₹1322.56 | -8.5% | EPS: ₹104.72, BVPS: ₹613.53 |
TEAMLEASE Intrinsic Value vs Market Price — All Valuation Models
Teamlease Services fair value range ₹568–₹2627 vs current market price ₹1313.70 across 9 valuation models. For current market price and key ratios, visit Teamlease Services screener.
TEAMLEASE Intrinsic Value Analysis — Undervalued or Overvalued?
Teamlease Services median intrinsic value ₹988.24, current price ₹1313.70 — Trading Above Calculated Value by 24.8%, margin of safety -32.9%.
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 ₹988.24 (median value). With the current market price of ₹1313.70, this represents a -24.8% variance from our estimated fair value.
The valuation range spans from ₹567.95 to ₹2627.40, indicating ₹567.95 - ₹2627.40.
Is TEAMLEASE undervalued or overvalued?
Based on our multi-method analysis, Teamlease Services (TEAMLEASE) appears to be trading above calculated value by approximately 24.8%.
TEAMLEASE Financial Health — Key Ratios vs Industry Benchmarks
Teamlease Services 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 | 4.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 17.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 4.21x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
TEAMLEASE Cash Flow Quality — Operating & Free Cash Flow
Teamlease Services 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 | ₹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 |