What is the intrinsic value of IRCTC.NS?

As of 2025-06-14, the Intrinsic Value of Indian Railway Catering and Tourism Corporation Ltd (IRCTC.NS) is 347.69 INR. This IRCTC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 770.65 INR, the upside of Indian Railway Catering and Tourism Corporation Ltd is -54.90%.

The range of the Intrinsic Value is 289.94 - 444.85 INR

Is IRCTC.NS undervalued or overvalued?

Based on its market price of 770.65 INR and our intrinsic valuation, Indian Railway Catering and Tourism Corporation Ltd (IRCTC.NS) is overvalued by 54.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	289.94 - 444.85	347.69	-54.9%
DCF (Growth 10y)	416.32 - 637.69	499.44	-35.2%
DCF (EBITDA 5y)	213.70 - 258.91	233.80	-69.7%
DCF (EBITDA 10y)	328.07 - 405.84	362.63	-52.9%
Fair Value	410.91 - 410.91	410.91	-46.68%
P/E	178.50 - 222.71	201.97	-73.8%
EV/EBITDA	106.07 - 188.55	146.49	-81.0%
EPV	130.88 - 150.75	140.81	-81.7%
DDM - Stable	115.58 - 251.08	183.33	-76.2%
DDM - Multi	241.14 - 383.09	294.12	-61.8%