Intense Technologies Ltd
₹78.53
-0.75%
Delayed · cached 15 min
Fair value analysis
INTENTECH
Intense Technologies Ltd
₹79.12
Close used for this calculation
₹78.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₹78.06
Near FV▼ -1.3% against the close used
Model range ₹12.81 – ₹80.82
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₹12.81Fair value₹78.06Bull₹80.82
FairClose
52-week traded range
52W low ₹70.1252W high ₹141.08
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Intense Technologies Ltd closed at ₹79.12, 1.4% above the consensus fair value of ₹78.06 drawn from 4 valuation models.
Financial DNA score 45/100 — Average. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹79.73
+0.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₹80.82
+2.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=190M
Dividend Discount (DDM)
₹12.81
-83.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=2%
Book Value (P/B)
₹64.48
-18.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.1, ROE=11.5%, g=3%, r=10%
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.