E

Ethos Ltd
NSE:ETHOSLTD

Watchlist Manager
Ethos Ltd
NSE:ETHOSLTD
Watchlist
Price: 3 010.5 INR -3.34%
Market Cap: 80.6B INR

Intrinsic Value

The intrinsic value of one ETHOSLTD stock under the Base Case scenario is 1 940.67 INR. Compared to the current market price of 3 010.5 INR, Ethos Ltd is Overvalued by 36%.

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

ETHOSLTD Intrinsic Value
1 940.67 INR
Overvaluation 36%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
Ethos Ltd

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

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 ETHOSLTD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ethos Ltd.

Explain Valuation
Compare ETHOSLTD to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ETHOSLTD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ethos Ltd

Current Assets 15.7B
Cash & Short-Term Investments 8.2B
Receivables 236.1m
Other Current Assets 7.2B
Non-Current Assets 5.7B
Long-Term Investments 706.1m
PP&E 4.4B
Intangibles 428m
Other Non-Current Assets 214.3m
Current Liabilities 2.7B
Accounts Payable 1.5B
Accrued Liabilities 56.3m
Other Current Liabilities 1.1B
Non-Current Liabilities 4.4B
Long-Term Debt 2.6B
Other Non-Current Liabilities 1.8B
Efficiency

Free Cash Flow Analysis
Ethos Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ethos Ltd

Revenue
14.1B INR
Cost of Revenue
-10B INR
Gross Profit
4.1B INR
Operating Expenses
-2.9B INR
Operating Income
1.3B INR
Other Expenses
-314.2m INR
Net Income
945.7m INR
Fundamental Scores

ETHOSLTD Profitability Score
Profitability Due Diligence

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

Healthy Gross Margin
Positive 3Y Average ROIC
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
50/100
Profitability
Score

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

ETHOSLTD Solvency Score
Solvency Due Diligence

Ethos Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Negative Net Debt
76/100
Solvency
Score

Ethos Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ETHOSLTD Price Targets Summary
Ethos Ltd

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

According to Wall Street analysts, the average 1-year price target for ETHOSLTD is 3 570 INR with a low forecast of 3 535 INR and a high forecast of 3 675 INR.

Lowest
Price Target
3 535 INR
17% Upside
Average
Price Target
3 570 INR
19% Upside
Highest
Price Target
3 675 INR
22% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Ethos Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for ETHOSLTD 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
No dividends
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 ETHOSLTD stock?

The intrinsic value of one ETHOSLTD stock under the Base Case scenario is 1 940.67 INR.

Is ETHOSLTD stock undervalued or overvalued?

Compared to the current market price of 3 010.5 INR, Ethos Ltd is Overvalued by 36%.

Back to Top