Indo Thai Sec Ltd

INDOTHAI NSE Financial Services Stockbroking & Allied
₹41.17
-5.20%
Delayed · cached 15 min

Fair value analysis

INDOTHAI
Indo Thai Sec Ltd
Financial ServicesStockbroking & Allied
₹43.43
Close used for this calculation
₹107.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Profitability25/25
Returns23/25
Balance Sheet13/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
83Prof.25/25Ret.23/25Eff.22/25B.Sht13/25Growth20/25

Consensus fair value

₹107.37
Below FV
▲ +147.2% against the close used
Model range ₹52.07 – ₹232.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹52.07Fair value₹107.37Bull₹232.38
FairClose
52-week traded range
52W low ₹35.7552W high ₹460.40

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Indo Thai Sec Ltd closed at ₹43.43, 59.6% below the consensus fair value of ₹107.37 drawn from 9 valuation models.

Financial DNA score 83/100 — Exceptional. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹102.42
+135.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹52.07
+19.9%
√(22.5 × EPS × BVPS)
EPS=5.16, BVPS=23.35
Graham Formula
₹232.38
+435.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹108.88
+150.7%
EPS × 21.1x (sector P/E)
EPS=5.16, Sector P/E=21.1x
Peter Lynch (PEG)
₹129.00
+197.0%
EPS × Growth% (PEG = 1 is fair)
EPS=5.16, g=25%
EV/EBITDA
₹122.35
+181.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=870M
Book Value (P/B)
₹132.51
+205.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.35, ROE=28.7%, g=6%, r=10%
Reverse DCF
₹43.43
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 25%
Margin of Safety
₹92.95
+114.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=123.94, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.