
Thomas Cook (India) Ltd
NSE:THOMASCOOK

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:

Valuation History
Thomas Cook (India) Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Thomas Cook (India) Ltd
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 |
Free Cash Flow Analysis
Thomas Cook (India) Ltd
INR | |
Free Cash Flow | INR |
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
|
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.

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.

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
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.
Dividends
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?
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%.