Le Travenues Technology L

IXIGO NSE Consumer Discretionary Tour, Travel Related Services
Microcap 250
₹158.71
-1.98%
Delayed · cached 15 min

Fair value analysis

IXIGO
Le Travenues Technology L
Consumer DiscretionaryTour, Travel Related Services
₹161.92
Close used for this calculation
₹60.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability19/25
Returns2/25
Balance Sheet21/25
Efficiency6/25
Growth12/25
Average
Quality radar
48Prof.19/25Ret.2/25Eff.6/25B.Sht21/25Growth12/25

Consensus fair value

₹60.24
Above FV
▼ -62.8% against the close used
Model range ₹31.06 – ₹80.38
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₹31.06Fair value₹60.24Bull₹80.38
FairClose
52-week traded range
52W low ₹151.6852W high ₹335.55

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

Valuation summary

Trading above the consensus fair value

Le Travenues Technology L closed at ₹161.92, 168.8% above the consensus fair value of ₹60.24 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 79.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹80.38
-50.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹46.17
-71.5%
√(22.5 × EPS × BVPS)
EPS=1.65, BVPS=57.42 · outside Graham range (P/E 79.9, P/B 2.8) — asset-light, treat as a rough floor
Graham Formula
₹74.31
-54.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹46.61
-71.2%
EPS × 28.25x (sector P/E)
EPS=1.65, Sector P/E=28.25x
Peter Lynch (PEG)
₹41.25
-74.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.65, g=25%
EV/EBITDA
₹31.06
-80.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=770M
Book Value (P/B)
₹31.81
-80.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57.42, ROE=5.5%, g=6%, r=10%
Reverse DCF
₹161.92
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.9% | Historical: 25%
Margin of Safety
₹46.40
-71.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61.87, 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.