As of 2025-07-10, the Intrinsic Value of Thomas Scott (India) Ltd (THOMASCOTT.NS) is 129.18 INR. This THOMASCOTT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 371.10 INR, the upside of Thomas Scott (India) Ltd is -65.20%.
The range of the Intrinsic Value is 75.02 - 423.94 INR
Based on its market price of 371.10 INR and our intrinsic valuation, Thomas Scott (India) Ltd (THOMASCOTT.NS) is overvalued by 65.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.02 - 423.94 | 129.18 | -65.2% |
| DCF (Growth 10y) | 111.12 - 934.85 | 225.29 | -39.3% |
| DCF (EBITDA 5y) | 182.98 - 654.13 | 343.99 | -7.3% |
| DCF (EBITDA 10y) | 160.06 - 1,096.75 | 381.76 | 2.9% |
| Fair Value | 278.12 - 278.12 | 278.12 | -25.05% |
| P/E | 204.70 - 324.24 | 258.71 | -30.3% |
| EV/EBITDA | 145.90 - 318.62 | 249.99 | -32.6% |
| EPV | 51.61 - 198.90 | 125.26 | -66.2% |
| DDM - Stable | 64.31 - 148.01 | 106.16 | -71.4% |
| DDM - Multi | 288.11 - 535.23 | 376.60 | 1.5% |
| Market Cap (mil) | 3,798.95 |
| Beta | 1.07 |
| Outstanding shares (mil) | 10.24 |
| Enterprise Value (mil) | 3,930.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.44% |
| Cost of Debt | 427.84% |
| WACC | 24.89% |