THOMASCOTT.NS
Thomas Scott (India) Ltd
Price:  
371.10 
INR
Volume:  
25,540.00
India | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THOMASCOTT.NS Intrinsic Value

-65.20 %
Upside

What is the intrinsic value of THOMASCOTT.NS?

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

Is THOMASCOTT.NS undervalued or overvalued?

Based on its market price of 371.10 INR and our intrinsic valuation, Thomas Scott (India) Ltd (THOMASCOTT.NS) is overvalued by 65.20%.

371.10 INR
Stock Price
129.18 INR
Intrinsic Value
Intrinsic Value Details

THOMASCOTT.NS Intrinsic Value - Valuation Summary

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%

THOMASCOTT.NS Intrinsic Value - Key Valuation Metrics

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%