Thomas Cook (India) Limited

BSE:500413 Stock Report

Market Cap: ₹91.8b

Thomas Cook (India) Valuation

Is 500413 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 500413 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 500413 (₹197.4) is trading below our estimate of fair value (₹240.83)

Significantly Below Fair Value: 500413 is trading below fair value, but not by a significant amount.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 500413?

Key metric: As 500413 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 500413. This is calculated by dividing 500413's market cap by their current earnings.
What is 500413's PE Ratio?
PE Ratio32.9x
Earnings₹2.79b
Market Cap₹91.85b

Price to Earnings Ratio vs Peers

How does 500413's PE Ratio compare to its peers?

The above table shows the PE ratio for 500413 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average63.4x
LEMONTREE Lemon Tree Hotels
64.3x35.8%₹97.6b
EASEMYTRIP Easy Trip Planners
59.3x33.3%₹52.3b
532189 India Tourism Development
68.1xn/a₹47.9b
MHRIL Mahindra Holidays & Resorts India
62x17.1%₹70.4b
500413 Thomas Cook (India)
32.9x20.9%₹91.8b

Price-To-Earnings vs Peers: 500413 is good value based on its Price-To-Earnings Ratio (32.9x) compared to the peer average (63.4x).


Price to Earnings Ratio vs Industry

How does 500413's PE Ratio compare vs other companies in the IN Hospitality Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
537839 Phoenix Township
1.6xn/aUS$38.73m
BLUECOAST Blue Coast Hotels
0.2xn/aUS$1.51m
No more companies available in this PE range
500413 32.9xIndustry Avg. 34.6xNo. of Companies8PE020406080100+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 500413 is good value based on its Price-To-Earnings Ratio (32.9x) compared to the Indian Hospitality industry average (34.6x).


Price to Earnings Ratio vs Fair Ratio

What is 500413's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

500413 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio32.9x
Fair PE Ratio44.6x

Price-To-Earnings vs Fair Ratio: 500413 is good value based on its Price-To-Earnings Ratio (32.9x) compared to the estimated Fair Price-To-Earnings Ratio (44.6x).


Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 500413 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₹197.40
₹271.50
+37.5%
4.2%₹283.00₹260.00n/a2
Nov ’25₹195.45
₹262.50
+34.3%
2.9%₹270.00₹255.00n/a2
Oct ’25₹205.15
₹262.50
+28.0%
2.9%₹270.00₹255.00n/a2
Sep ’25₹230.00
₹262.50
+14.1%
2.9%₹270.00₹255.00n/a2
Aug ’25₹234.85
₹282.50
+20.3%
6.2%₹300.00₹265.00n/a2
Jul ’25₹246.45
₹282.50
+14.6%
6.2%₹300.00₹265.00n/a2
Jun ’25₹208.00
₹282.50
+35.8%
6.2%₹300.00₹265.00n/a2
May ’25₹203.55
₹242.50
+19.1%
3.1%₹250.00₹235.00n/a2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.


Discover undervalued companies