Intrasoft Tech. Ltd

ISFT NSE Consumer Discretionary E-Retail/ E-Commerce
₹78.26
-3.59%
Delayed · cached 15 min

Fair value analysis

ISFT
Intrasoft Tech. Ltd
Consumer DiscretionaryE-Retail/ E-Commerce
₹81.17
Close used for this calculation
₹142.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability13/25
Returns11/25
Balance Sheet13/25
Efficiency18/25
Growth14/25
Good
Quality radar
55Prof.13/25Ret.11/25Eff.18/25B.Sht13/25Growth14/25

Consensus fair value

₹142.28
Below FV
▲ +75.3% against the close used
Model range ₹87.10 – ₹253.21
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₹87.10Fair value₹142.28Bull₹253.21
FairClose
52-week traded range
52W low ₹55.1152W high ₹109.87

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

Valuation summary

Trading below the consensus fair value

Intrasoft Tech. Ltd closed at ₹81.17, 43.0% below the consensus fair value of ₹142.28 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹161.57
+99.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹177.85
+119.1%
√(22.5 × EPS × BVPS)
EPS=8.14, BVPS=172.7
Graham Formula
₹253.21
+212.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.5%, FD=7%
P/E Fair Value
₹87.10
+7.3%
EPS × 10.7x (sector P/E)
EPS=8.14, Sector P/E=10.7x
Peter Lynch (PEG)
₹101.75
+25.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8.14, g=12.5%
EV/EBITDA
₹172.02
+111.9%
(EBITDA × 16.3x − Net Debt) ÷ Shares
EBITDA=180M
Book Value (P/B)
₹92.74
+14.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172.7, ROE=5.4%, g=6%, r=10%
Reverse DCF
₹81.17
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 12.5%
Margin of Safety
₹127.45
+57.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=169.93, 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.