Yatra Online Intrinsic Value
Yatra Online intrinsic value. Yatra Online (YATRA) median intrinsic value is ₹201.62 from 8 valuation models (range ₹30–₹252), vs current price ₹100.81 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Yatra Online share price screener.
YATRA Valuation Methods Summary — DCF, Graham Number & P/E
Yatra Online intrinsic value across 8 models vs current price ₹100.81 — upside/downside and value range per method. Read YATRA dividend history for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹43.68 | ₹34.94 - ₹52.42 | -56.7% | EPS: ₹3.64, Sector P/E: 12x |
| Book Value Method | asset | ₹252.03 | ₹226.83 - ₹277.23 | +150.0% | Book Value/Share: ₹490.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹201.62 | ₹181.46 - ₹221.78 | +100.0% | Revenue/Share: ₹890.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹201.62 | ₹181.46 - ₹221.78 | +100.0% | EBITDA: ₹116.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹30.24 | ₹27.22 - ₹33.26 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹30.24 | ₹27.22 - ₹33.26 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹201.62 | ₹181.46 - ₹221.78 | +100.0% | ROE: 7.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹200.33 | ₹180.30 - ₹220.36 | +98.7% | EPS: ₹3.64, BVPS: ₹490.00 |
YATRA Intrinsic Value vs Market Price — All Valuation Models
Yatra Online fair value range ₹30–₹252 vs current market price ₹100.81 across 8 valuation models. Compare with YATRA DCF valuation to assess whether the stock is under or overvalued.
YATRA Intrinsic Value Analysis — Undervalued or Overvalued?
Yatra Online median intrinsic value ₹201.62, current price ₹100.81 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of YATRA?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Yatra Online (YATRA) is ₹201.62 (median value). With the current market price of ₹100.81, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹30.24 to ₹252.03, indicating ₹30.24 - ₹252.03.
Is YATRA undervalued or overvalued?
Based on our multi-method analysis, Yatra Online (YATRA) appears to be trading below calculated value by approximately 100.0%.
YATRA Financial Health — Key Ratios vs Industry Benchmarks
Yatra Online 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 | 22.83 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.08x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
YATRA Cash Flow Quality — Operating & Free Cash Flow
Yatra Online 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 | ₹-89 Cr | ₹-89 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-142 Cr | ₹-258 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-153 Cr | ₹-160 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-83 Cr | ₹-87 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹104 Cr | ₹94 Cr | Positive Free Cash Flow | 8/10 |