As of 2025-06-18, the Intrinsic Value of Thomas Cook (India) Ltd (THOMASCOOK.NS) is 179.23 INR. This THOMASCOOK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.16 INR, the upside of Thomas Cook (India) Ltd is 10.50%.
The range of the Intrinsic Value is 150.85 - 223.77 INR
Based on its market price of 162.16 INR and our intrinsic valuation, Thomas Cook (India) Ltd (THOMASCOOK.NS) is undervalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.85 - 223.77 | 179.23 | 10.5% |
| DCF (Growth 10y) | 182.58 - 263.27 | 214.36 | 32.2% |
| DCF (EBITDA 5y) | 178.86 - 225.66 | 202.74 | 25.0% |
| DCF (EBITDA 10y) | 224.10 - 296.96 | 259.15 | 59.8% |
| Fair Value | 27.31 - 27.31 | 27.31 | -83.16% |
| P/E | 104.78 - 197.48 | 137.01 | -15.5% |
| EV/EBITDA | 113.97 - 154.49 | 134.28 | -17.2% |
| EPV | 81.76 - 96.97 | 89.36 | -44.9% |
| DDM - Stable | 28.44 - 56.80 | 42.62 | -73.7% |
| DDM - Multi | 54.93 - 86.01 | 67.11 | -58.6% |
| Market Cap (mil) | 75,517.91 |
| Beta | 1.62 |
| Outstanding shares (mil) | 465.70 |
| Enterprise Value (mil) | 70,133.71 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.55% |
| Cost of Debt | 9.88% |
| WACC | 14.15% |