%
See Also
BEL Share Price Target 2024, 2025, 2027, 2030, 2035 (Bharat Electronics) - Gims GulbargaRVNL Share Price Target 2024, 2025, 2030, 2040, 2050: A Strategic AnalysisIRCTC Share Price Target 2024, 2025, 2027, 2030, 2040 - Share Target HubIRFC Share Price Target 2024, 2025, 2026, 2027, 2028, 2029 To 2030 More DetailsUpside
As of 2024-09-14, the Intrinsic Value of Indian Railway Catering and Tourism Corporation Ltd (IRCTC.NS) is 320.44 INR. This IRCTC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 936.90 INR, the upside of Indian Railway Catering and Tourism Corporation Ltd is %.
The range of the Intrinsic Value is 270.89 - 400.48 INR
936.90 INR
Stock Price
320.44 INR
Intrinsic Value
Intrinsic Value Details
IRCTC.NS Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 270.89 - 400.48 | 320.44 | -65.8% |
| DCF (Growth 10y) | 398.05 - 583.09 | 469.30 | -49.9% |
| DCF (EBITDA 5y) | 220.63 - 308.89 | 268.47 | -71.3% |
| DCF (EBITDA 10y) | 335.21 - 460.32 | 399.90 | -57.3% |
| Fair Value | 370.81 - 370.81 | 370.81 | -60.42% |
| P/E | 160.19 - 210.32 | 186.92 | -80.0% |
| EV/EBITDA | 123.99 - 184.69 | 155.49 | -83.4% |
| EPV | 120.84 - 134.84 | 127.84 | -86.4% |
| DDM - Stable | 109.40 - 227.88 | 168.64 | -82.0% |
| DDM - Multi | 227.67 - 357.54 | 277.34 | -70.4% |
IRCTC.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 749,520.00 |
| Beta | 1.10 |
| Outstanding shares (mil) | 800.00 |
| Enterprise Value (mil) | 727,347.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.67% |
| Cost of Debt | 7.55% |
| WACC | 11.67% |
