As of 2025-05-13, the Intrinsic Value of Indian Railway Catering and Tourism Corporation Ltd (IRCTC.NS) is 310.62 INR. This IRCTC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 763.45 INR, the upside of Indian Railway Catering and Tourism Corporation Ltd is -59.30%.
The range of the Intrinsic Value is 256.84 - 403.27 INR
Based on its market price of 763.45 INR and our intrinsic valuation, Indian Railway Catering and Tourism Corporation Ltd (IRCTC.NS) is overvalued by 59.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 256.84 - 403.27 | 310.62 | -59.3% |
| DCF (Growth 10y) | 374.32 - 584.98 | 452.27 | -40.8% |
| DCF (EBITDA 5y) | 197.69 - 247.63 | 221.73 | -71.0% |
| DCF (EBITDA 10y) | 305.17 - 388.77 | 344.15 | -54.9% |
| Fair Value | 387.77 - 387.77 | 387.77 | -49.21% |
| P/E | 149.83 - 210.72 | 183.13 | -76.0% |
| EV/EBITDA | 114.95 - 175.52 | 150.02 | -80.3% |
| EPV | 119.10 - 137.43 | 128.27 | -83.2% |
| DDM - Stable | 108.39 - 240.66 | 174.53 | -77.1% |
| DDM - Multi | 220.66 - 366.60 | 274.30 | -64.1% |
| Market Cap (mil) | 610,760.00 |
| Beta | 1.15 |
| Outstanding shares (mil) | 800.00 |
| Enterprise Value (mil) | 586,977.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.91% |
| Cost of Debt | 7.55% |
| WACC | 11.90% |