Larsen and Toubro Ltd
F:LTO

Watchlist Manager
Larsen and Toubro Ltd Logo
Larsen and Toubro Ltd
F:LTO
Watchlist
Price: 37.4 EUR -0.27% Market Closed
Market Cap: 51.4B EUR

Intrinsic Value

The intrinsic value of one LTO stock under the Base Case scenario is 38.65 EUR. Compared to the current market price of 37.4 EUR, Larsen and Toubro Ltd is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LTO Intrinsic Value
38.65 EUR
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Larsen and Toubro Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about LTO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is LTO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Larsen and Toubro Ltd.

Explain Valuation
Compare LTO to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Larsen & Toubro possesses a large order backlog that relies heavily on long-term government infrastructure spending, leaving the company vulnerable if public projects are delayed or scaled back due to fiscal constraints.

Rapid material cost inflation in steel, cement, and other inputs presents a threat to Larsen & Toubro’s engineering and construction margins, particularly if the firm cannot fully pass these rising costs on to clients.

Expansion into non-core businesses such as technology solutions and defense has the potential to dilute management focus and compromise capital allocation, potentially lowering returns if these segments fail to meet growth expectations.

Bull Theses

Larsen & Toubro’s strong reputation for executing complex infrastructure and engineering projects positions it as a top contender in India’s large-scale development plans, giving it a competitive edge in securing profitable contracts.

Management’s focus on sharpening its digital engineering capabilities and investing in high-value segments like defense manufacturing allows Larsen & Toubro to diversify its revenue streams and capture higher-margin opportunities.

The company’s robust balance sheet and historically prudent capital allocation enable it to weather business cycles and fund expansion efforts, ensuring Larsen & Toubro maintains its leadership position in India’s infrastructure sector.

Show More Less
How do you feel about LTO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Larsen and Toubro Ltd

Current Assets 2.5T
Cash & Short-Term Investments 695.6B
Receivables 928.2B
Other Current Assets 865.8B
Non-Current Assets 1.4T
Long-Term Investments 140.7B
PP&E 211.3B
Intangibles 257.3B
Other Non-Current Assets 812.1B
Current Liabilities 2T
Accounts Payable 528.7B
Short-Term Debt 336.6B
Other Current Liabilities 1.1T
Non-Current Liabilities 909.3B
Long-Term Debt 696B
Other Non-Current Liabilities 213.3B
Efficiency

Free Cash Flow Analysis
Larsen and Toubro Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Larsen and Toubro Ltd

Revenue
2.7T INR
Cost of Revenue
-1.8T INR
Gross Profit
891.4B INR
Operating Expenses
-657.8B INR
Operating Income
233.6B INR
Other Expenses
-69.6B INR
Net Income
164B INR
Fundamental Scores

LTO Profitability Score
Profitability Due Diligence

Larsen and Toubro Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive ROE
Healthy Gross Margin
ROE is Increasing
50/100
Profitability
Score

Larsen and Toubro Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

LTO Solvency Score
Solvency Due Diligence

Larsen and Toubro Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
Average D/E
43/100
Solvency
Score

Larsen and Toubro Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LTO Price Targets Summary
Larsen and Toubro Ltd

Wall Street analysts forecast LTO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LTO is 42.15 EUR with a low forecast of 32.33 EUR and a high forecast of 49.42 EUR.

Lowest
Price Target
32.33 EUR
14% Downside
Average
Price Target
42.15 EUR
13% Upside
Highest
Price Target
49.42 EUR
32% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for LTO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one LTO stock?

The intrinsic value of one LTO stock under the Base Case scenario is 38.65 EUR.

Is LTO stock undervalued or overvalued?

Compared to the current market price of 37.4 EUR, Larsen and Toubro Ltd is Undervalued by 3%.

Back to Top