Indus Towers Limited
Nifty 200
Nifty 500
Midcap 50
Midcap 100
Midcap 150
LargeMid 250
F&O
₹388.00
+4.30%
Delayed · cached 15 min
Fair value analysis
INDUSTOWER
Indus Towers Limited
₹372.00
Close used for this calculation
₹543.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Quality radar
Consensus fair value
₹543.82
Below FV▲ +46.2% against the close used
Model range ₹296.40 – ₹1,555.60
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₹296.40Fair value₹543.82Bull₹1,555.60
FairClose
52-week traded range
52W low ₹338.5552W high ₹477.75
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Indus Towers Limited closed at ₹372.00, 31.6% below the consensus fair value of ₹543.82 drawn from 10 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹561.64
+51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹296.40
-20.3%
√(22.5 × EPS × BVPS)
EPS=27.08, BVPS=144.19 · outside Graham range (P/E 14.3, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹1,219.57
+227.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹361.52
-2.8%
EPS × 13.35x (sector P/E)
EPS=27.08, Sector P/E=13.35x
Peter Lynch (PEG)
₹677.00
+82.0%
EPS × Growth% (PEG = 1 is fair)
EPS=27.08, g=25%
EV/EBITDA
₹1,555.60
+318.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=249.54B
Dividend Discount (DDM)
₹725.18
+94.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.43, r=10%, g=8%
Book Value (P/B)
₹454.19
+22.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=144.19, ROE=18.6%, g=6%, r=10%
Reverse DCF
₹372.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 25%
Margin of Safety
₹457.34
+22.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=609.78, 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.