EN DE

International Travel House Limited (500213) Fair Value & Analysis

Consumer Goods · IN · Market cap ₹392M

IT International Travel House Limited 500213 · BSE
Price₹305.00
Fair Value₹296.23
Upside-2.9%
Quality51/100
Watch International Travel House Limited for free, get notified when fair value or trend changes. Watch for free

Strengths

generates free cash flow

Risks

!Mixed Growth (revenue 5y +31.3 %/yr)
!Loss over the last twelve months · -26.2% net margin · fiscal year 2026 8.0%
!Trails peers (3/10)
!Narrow moat 17/100
Mixed Growth (revenue 5y +31.3 %/yr)
Loss over the last twelve months · -26.2% net margin · fiscal year 2026 8.0%
generates free cash flow
2.37% dividend yield
Trails peers (3/10)
Narrow moat 17/100
Evidence: High Range ₹174.88 – ₹481.66 Share as image

Fair value as of: Aug 21, 2026

From 24 valuation models · updated 5 days ago

A solid business, currently priced close to our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track International Travel House Limited and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The model range is unusually wide (₹174.88 to ₹481.66). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹736.03 ₹55.03 Fair Value ₹296.23 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 21, 2026.

How to read this chart

60‑month range ₹55.03 – ₹736.03 · fair‑value band ₹174.88 – ₹481.66 · the ₹305.00 price screens above the ₹296.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

International Travel House Limited (500213) currently trades at ₹305.00, while our model-based Fair Value estimate is ₹296.23, implying the stock looks roughly 2.9% fairly valued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Goods sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, International Travel House Limited generated revenue of ₹1.3B at a net margin of -26.2%. Revenue declined 74.1% year over year. It earns a return on equity of -23.5%. The stock trades on a trailing P/E of 3.8 (as of Jul 4, 2026). Fundamentals as of Aug 21, 2026

Our scenario range runs from ₹174.88 (bear case) to ₹481.66 (bull case); at ₹305.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 44% below its 52-week high and 15% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Goods peers we cover trades at -57% fair-value upside, at -3%, 500213 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹186.81 ₹203.87 ₹257.59 76
Growth DCF ₹98.55 ₹136.96 ₹189.39 72
Growth-Adj P/E ₹276.68 ₹395.25 ₹513.83 68
All 24 models by family
DCF Models
FCF DCF ₹98.91 ₹140.81 ₹200.77 38
Owner Earnings ₹127.39 ₹185.06 ₹267.57 31
5Y Revenue Exit ₹196.19 ₹339.20 ₹530.98 39
5Y EBITDA Exit ₹263.04 ₹470.51 ₹725.13 41
5Y P/E Exit ₹262.75 ₹469.93 ₹699.62 38
10Y Revenue Exit ₹149.17 ₹263.50 ₹432.85 36
10Y EBITDA Exit ₹195.50 ₹349.05 ₹574.54 37
10Y P/E Exit ₹195.33 ₹348.67 ₹555.92 35
Earnings-Based
Graham-Dodd ₹157.20 ₹610.77 ₹828.41 54
Lynch FV ₹149.85 ₹214.08 ₹278.30 50
PEG = 1.0 ₹149.85 ₹214.08 ₹278.30 46
EPV ₹249.40 ₹280.25 ₹305.96 59
Multiples
P/E Multiple ₹381.45 ₹508.60 ₹635.75 63
P/S Multiple ₹260.76 ₹347.69 ₹434.61 58
P/B Multiple ₹294.76 ₹393.01 ₹491.26 55
EV/EBIT ₹447.35 ₹588.74 ₹730.14 53
EV/EBITDA ₹405.16 ₹532.49 ₹659.82 54
EV/Revenue ₹266.56 ₹370.86 ₹475.17 43
Asset-Based
NCAV (Graham) ₹112.15 ₹150.28 ₹224.30 50
Growth DCF
Growth DCF ₹98.55 ₹136.96 ₹189.39 72
Rev-Margin DCF ₹196.19 ₹334.62 ₹502.92 67
Economic Profit
Residual Income ₹186.81 ₹203.87 ₹257.59 76
ROIC Compounder ₹257.02 ₹313.19 ₹382.79 67
Growth Earnings
Growth-Adj P/E ₹276.68 ₹395.25 ₹513.83 68

Widest divergence: Growth Earnings (₹395.25) versus Growth DCF (₹136.96). Highest evidence: Residual Income (76).

Notify me when 500213 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 3.8 as of Jul 4, 2026
P/S ratio 0.31 TTM
Dividend yield 2.4% payout 67.2%
Net margin -26.2% TTM
Return on equity -23.5% TTM
Return on assets -11.2% TTM
More key figures
Profitability
Operating margin -27.1% TTM
EPS (TTM) ₹10.76
Growth
Revenue (TTM) ₹1.3B TTM
Revenue growth (YoY) -74.1% 3y avg +8.0%
EPS growth (YoY) -67.9%
Balance sheet & cash flow
Free cash flow ₹60.7M FY2026

Figures from reported company fundamentals · as of Aug 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 56 · Market factors (momentum, volatility) 31

Profitability 58
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

International Travel House Limited operates as a travel agent and tour operator in India. The company offers air travel, car rental, forex, and inbound and outbound business travel, as well as meetings, incentives, conventions, and exhibition services.

Full company description

International Travel House Limited operates as a travel agent and tour operator in India. The company offers air travel, car rental, forex, and inbound and outbound business travel, as well as meetings, incentives, conventions, and exhibition services. It also offers air and rail ticketing, hotel accommodation, private airport transfer, passport and visa facilitation, foreign exchange, travel insurance assistance, and travel concierge services, as well as international and domestic travel packages and enterprise solutions. International Travel House Limited was founded in 1981 and is based in Gurugram, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

International Travel House Limited reported revenue of ₹2.3B in FY2026 versus ₹942M in FY2022, a compound +25.2%/yr. Reported net income was ₹185M in FY2026.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹2.3B
Latest YoY
−1.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+31.3%
Avg. revenue growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.5%
Value creation/yr (3Y) Earnings growth per share (CAGR 3 years) plus dividend yield: value created per share and year.
−7.7% (-10.1 + 2.4)
Revenue +25.2%/yr
FY22 ₹942M
FY23 ₹1.8B
FY24 ₹2.2B
FY25 ₹2.4B
FY26 ₹2.3B
Net income
FY22 −₹107M
FY23 ₹284M
FY24 ₹225M
FY25 ₹272M
FY26 ₹185M

Watch 500213: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "International Travel House Limited Fair Value". https://www.fairvalue-calculator.com/stock/500213

Peer Group

Consumer Discretionary · 3800 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Recreational Goods, Other” was too small, so the broader sector is used.)

Quality Score 51 · Below median
Fair Value upside +35% · Above median
Return on assets -11% · Bottom 25%
Net margin (TTM) -26% · Bottom 25%
Operating margin (TTM) -27% · Bottom 25%
Revenue growth -74% · Bottom 25%
Dividend yield (TTM) 1.4% · Below median

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/E (TTM) 3.8× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE81 · sector 22
FUTURE0 · sector 14
PAST0 · sector 22
HEALTH0 · sector 96
DIVIDEND28 · sector 43

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Recreational Goods, Other stocks, each showing price versus our Fair Value estimate (as of Aug 21, 2026).

Stock Price Fair Value vs Fair Value
Dharani Finance Limited 511451 ₹13.00 ₹20.39 +57%
Godrej Consumer Products Limited 532424 ₹928.70 ₹329.76 -64%
Marico Limited 531642 ₹866.00 ₹200.14 -77%
Gillette India Limited 507815 ₹7,599 ₹1,674 -78%
Hatsun Agro Product Limited 531531 ₹972.35 ₹362.14 -63%
Sundram Fasteners Limited 500403 ₹1,228 ₹240.89 -80%
EPL Limited 500135 ₹247.30 ₹111.65 -55%
V-Guard Industries Limited 532953 ₹343.45 ₹146.29 -57%
Finolex Industries Limited 500940 ₹158.35 ₹162.97 +3%
Jyothy Labs Limited 532926 ₹212.60 ₹147.46 -31%

Compare International Travel House Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is International Travel House Limited (500213) overvalued or undervalued?
As of Aug 21, 2026, our model estimates a fair value of ₹296.23 versus a price of ₹305.00, about −3% (fairly valued).
What is the fair value of 500213?
Our model-based fair value for International Travel House Limited is ₹296.23 (as of Aug 21, 2026), built from audited fundamentals. The current price: ₹305.00.
What is the quality score of 500213?
International Travel House Limited has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of International Travel House Limited (500213)?
International Travel House Limited reported trailing-twelve-month revenue of about ₹1.3B (latest available figure, as of Aug 21, 2026).
What is the net profit margin of 500213?
The net profit margin of International Travel House Limited is about -26.2%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does International Travel House Limited pay a dividend?
International Travel House Limited currently shows a dividend yield of about 2.37% relative to its recent price (as of Aug 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track International Travel House Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.