Thomas Cook (India) Ltd
NSE:THOMASCOOK

Watchlist Manager
Thomas Cook (India) Ltd Logo
Thomas Cook (India) Ltd
NSE:THOMASCOOK
Watchlist
Price: 129.33 INR -1.66% Market Closed
Market Cap: 60.2B INR

Intrinsic Value

The intrinsic value of one THOMASCOOK stock under the Base Case scenario is 224.27 INR. Compared to the current market price of 129.33 INR, Thomas Cook (India) Ltd is Undervalued by 42%.

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

THOMASCOOK Intrinsic Value
224.27 INR
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Thomas Cook (India) Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
THOMASCOOK
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for THOMASCOOK cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Thomas Cook (India) Ltd
NSE:THOMASCOOK
IN
Hotels, Restaurants & Leisure
Market Cap
60.2B INR
IPO
Jan 9, 1995
IN
Hotels, Restaurants & Leisure
Market Cap
60.2B INR
IPO
Jan 9, 1995
Price
₹false
EPS
₹false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Thomas Cook (India) Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thomas Cook (India) Ltd

Current Assets 36.6B
Cash & Short-Term Investments 21.7B
Receivables 8.1B
Other Current Assets 6.8B
Non-Current Assets 34.8B
Long-Term Investments 968.7m
PP&E 15.7B
Intangibles 13B
Other Non-Current Assets 5.2B
Efficiency

Free Cash Flow Analysis
Thomas Cook (India) Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thomas Cook (India) Ltd

Revenue
78.3B INR
Cost of Revenue
-57.1B INR
Gross Profit
21.2B INR
Operating Expenses
-17.9B INR
Operating Income
3.3B INR
Other Expenses
-847.3m INR
Net Income
2.5B INR
Fundamental Scores

THOMASCOOK Profitability Score
Profitability Due Diligence

Thomas Cook (India) Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Positive Gross Profit
55/100
Profitability
Score

Thomas Cook (India) Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

THOMASCOOK Solvency Score
Solvency Due Diligence

Thomas Cook (India) Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Average Altman Z-Score
55/100
Solvency
Score

Thomas Cook (India) Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

THOMASCOOK Price Targets Summary
Thomas Cook (India) Ltd

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

According to Wall Street analysts, the average 1-year price target for THOMASCOOK is 230.52 INR with a low forecast of 224.22 INR and a high forecast of 241.5 INR.

Lowest
Price Target
224.22 INR
73% Upside
Average
Price Target
230.52 INR
78% Upside
Highest
Price Target
241.5 INR
87% 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 THOMASCOOK 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

Ownership

THOMASCOOK Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one THOMASCOOK stock?

The intrinsic value of one THOMASCOOK stock under the Base Case scenario is 224.27 INR.

Is THOMASCOOK stock undervalued or overvalued?

Compared to the current market price of 129.33 INR, Thomas Cook (India) Ltd is Undervalued by 42%.

Back to Top