THOMAS COOK (INDIA) LTD Fair Value
THOMASCOOK · Consumer Services · Current price ₹105.02
| Method | Fair value | Status |
|---|---|---|
| Residual income | ₹53 | 9% ROE fading to 12% over ~3 yrs, on ₹54 book |
| Relative P/E | ₹162 | EPS × 34.9 peer-median P/E |
| Graham floor | ₹75 | Conservative floor: √(22.5 × EPS × book value/share) |
| Analyst target | ₹131 | Street consensus 12-month target price |
Is THOMAS COOK (INDIA) LTD undervalued?
DocStoX estimates the fair value of THOMAS COOK (INDIA) LTD at ₹95 per share, versus the current market price of ₹105. That puts the stock about -9.6% above our fair-value estimate, which we read as "Fairly Valued". Our confidence in this estimate is low.
How this fair value is calculated
This estimate blends 4 independent methods: Residual income (₹53), Relative P/E (₹162), Graham floor (₹75), Analyst target (₹131). We weight each by its reliability and skip any method whose inputs look untrustworthy — "no DCF beats a wrong DCF". This is the same deterministic engine that powers DocStoX stock pages; there is no guesswork or AI-generated number here.
Bear, base and bull scenarios
Our scenarios span ₹53 (bear) to ₹95 (base) to ₹162 (bull). A margin of safety means buying meaningfully below the base case — the wider the gap, the more room for error in the assumptions.
More on THOMAS COOK (INDIA) LTD
DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.