Integra Essentia Limited (ESSENTIA) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Integra Essentia Limited stock ₹0.43, price ₹0.92, upside -52.9%, quality 25 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 24, 2026.
How to read this chart
60‑month range ₹0.0400 – ₹7.70 · fair‑value band ₹0.2040 – ₹0.4335 · the ₹0.9200 price screens above the ₹0.4335 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 24, 2026.
Follow Integra Essentia in your weekly email
Every Wednesday you see whether Integra Essentia is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Integra Essentia Limited trades in agricultural commodities, life necessities, items of basic human needs, organic and natural products, processed food, and infrastructural products in India. It operates through, Dealing in Essential Items and Trading Division - Infrastructure segments.
Show moreShow less
The company trades in rice, wheat, flour, grains, pulses, tea, coffee, sugar, dry fruits, spices, vegetables, exotic and general fruits, juices and nectars, organic herbs, essences, agro nutraceuticals, and dairy products; and bed and table linens for domestic use, hotels and hospitals supplies, upholstery materials, curtains and curtain fabrics, and carpets and rugs, as well as apparel for men, women, and children.
It also trades in steel products consisting of TMT bars, girders, and hollow sections; construction materials comprising cement, bricks, tiles, mortar, and bitumen; pipes and plumbing systems; electrical conduits, switches, and circuit breakers, etc.; and irrigation pipes and sprinkler systems, drip and hybrid irrigation systems, and bore-well pumps, etc.; and rainwater harvesting systems.
In addition, the company distributes materials, products, and services for renewable energy equipment and projects, such as solar power generators, hydrogen cell power generators, and batteries for solar and hydrogen cell power generators. Further, the company operates a winery.
The company was formerly known as Integra Garments and Textiles Limited and changed its name to Integra Essentia Limited in February 2022. Integra Essentia Limited was incorporated in 2007 and is based in New Delhi, India.
Stock analysis
Integra Essentia Limited (ESSENTIA) currently trades at ₹0.9200, while our model-based Fair Value estimate is ₹0.4335, 52.9% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹0.8000 per share, and 1 of the 10 models we run sit above the ₹0.9200 price.
Bear case: the Earnings-Based group reads lowest at ₹0.0600, and 9 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹0.2040 (bear) to ₹0.4335 (bull), the price of ₹0.9200 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 25/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Integra Essentia Limited reported revenue of ₹4.7B in FY2026 versus ₹685M in FY2022, a compound +62.1%/yr. Reported net income was ₹3.2M in FY2026, compounding −26.1%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap ₹1.6B (≈ $17.0M) Micro · P/S ratio 0.35 · Net margin 0.0% · Return on equity 0.2% · Return on assets (EBIT) 1.7% · Operating margin 0.6% · Revenue (TTM) ₹5.1B · Revenue growth (YoY) +42.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −16% fair-value upside, at −53%, ESSENTIA screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹0.0300 to ₹3.87). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear₹0.2040Fair Value ₹0.4335Bull₹0.4335
Price ₹0.9200 · Upside -52.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Owner Earnings₹0.2400₹0.5100₹1.0169
Residual Income₹0.5900₹0.5200₹0.480068
Growth-Adj P/E₹0.0600₹0.0900₹0.110066
All 10 models by family
DCF Models
Owner Earnings₹0.2400₹0.5100₹1.0169
Earnings-Based
Graham-Dodd₹0.0100₹0.0900₹0.120061
Lynch FV₹0.0500₹0.0600₹0.080060
PEG = 1.0₹0.0500₹0.0600₹0.080056
Multiples
P/E Multiple₹0.0300₹0.0400₹0.050063
P/S Multiple₹0.0200₹0.0300₹0.040057
P/B Multiple₹2.90₹3.87₹4.8455
Asset-Based
NCAV (Graham)₹0.5300₹0.8000₹1.0055
Economic Profit
Residual Income₹0.5900₹0.5200₹0.480068
Growth Earnings
Growth-Adj P/E₹0.0600₹0.0900₹0.110066
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.48/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+25.2%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+931.0%
Start year 2021 (pandemic). Over 10 years: +133.8% a year
Revenue growth 13 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+31.5%
’13
’16
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−48.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−48.3%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−8,519% → −1%
Compare Integra Essentia Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Food Distribution · 87 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score25 · Bottom 25%
Fair Value upside−52.9% · Bottom 25%
Profitability
Return on equity (12 months)0.2% · Bottom 25%
Return on assets0.1% · Bottom 25%
Net margin (12 months)0.0% · Bottom 25%
Operating margin (12 months)0.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)42.1% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Food Distribution median · lower = cheaper
P/B0.95× · Cheaper than median
P/S (12 months)0.32× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 45
FUTURE (revenue growth)100· sector 9
PAST (return on equity)1· sector 30
HEALTH (low debt)98· sector 94
DIVIDEND (yield)0· sector 57
VALUE 0: the price sits above our fair-value range.
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.
Is Integra Essentia Limited (ESSENTIA) overvalued or undervalued?
As of Oct 24, 2026, our model estimates a fair value of ₹0.4335 versus a price of ₹0.9200, about −53% upside (overvalued).
What is the fair value of ESSENTIA?
Our model-based fair value for Integra Essentia Limited is ₹0.4335 (as of Oct 24, 2026), built from audited fundamentals. The current price: ₹0.9200.
What is the quality score of ESSENTIA?
Integra Essentia Limited has a Quality Score of 25/100. 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 price target for Integra Essentia Limited (ESSENTIA)?
Our model-based price target is the fair value of ₹0.4335 (as of Oct 24, 2026) from 10 valuation models. Cautious scenario ₹0.2040, optimistic scenario ₹0.4335. It is a calculation from audited fundamentals, not an analyst target.
What is the Integra Essentia Limited stock forecast for 2026?
Our models put fair value at ₹0.4335, about −53% upside versus a price of ₹0.9200 (overvalued). Cautious scenario ₹0.2040, optimistic scenario ₹0.4335. The calculation is refreshed regularly with new filings.
What is the revenue of Integra Essentia Limited (ESSENTIA)?
Integra Essentia Limited reported trailing-twelve-month revenue of about ₹5.1B (latest available figure, as of Oct 24, 2026).
What is the intrinsic value of Integra Essentia Limited (ESSENTIA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Integra Essentia Limited it is ₹0.4335 per share (as of Oct 24, 2026), against a price of ₹0.9200. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Integra Essentia Limited stock overvalued or undervalued in 2026?
As of Oct 24, 2026, ESSENTIA trades above its calculated fair value: price ₹0.9200, fair value ₹0.4335, a gap of about −53% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ESSENTIA?
No. The price is what the market pays today (₹0.9200); the fair value is what the company's own numbers justify (₹0.4335). For Integra Essentia Limited the two are ₹0.4865 per share apart. That gap is exactly why we show both numbers side by side.
How much is Integra Essentia Limited worth?
The market values Integra Essentia Limited at about ₹1.6B (market capitalisation, as of Oct 24, 2026). Per share that is ₹0.9200; our models calculate a fair value of ₹0.4335 per share.
What do the bullish and bearish scenarios say about ESSENTIA?
Our models span a range for Integra Essentia Limited: cautious scenario ₹0.2040, base ₹0.4335, optimistic ₹0.4335 per share (as of Oct 24, 2026, price ₹0.9200). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Integra Essentia Limited (ESSENTIA)?
Balance-sheet figures for Integra Essentia Limited (as of Oct 24, 2026): return on equity 0.2%, debt of 0.03 per unit of equity. They feed the Quality Score of 25/100, which measures business quality independently of the share price.
How far is ESSENTIA from its 52-week high?
Integra Essentia Limited trades at ₹0.9200, about 52% below its 52-week high of ₹1.92 and 5% above the low of ₹0.8800 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of ₹0.4335 is for.
Which stocks are comparable to Integra Essentia Limited?
From the same area (Consumer Defensive) we also value Sysco Corporation, US Foods Holding, Performance Food Group, Jerónimo Martins, SGPS, S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Integra Essentia Limited stock attractive at the current price?
The data as of Oct 24, 2026: price ₹0.9200, calculated fair value ₹0.4335 (−53%), Quality Score 25/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ESSENTIA calculated?
We run Integra Essentia Limited through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹0.4335, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.4 % above its aggregate fair value. Integra Essentia Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Integra Essentia Limited (ESSENTIA)?
The closing price on Oct 28, 2026 was ₹0.9200. Our model-based fair value is ₹0.4335, about −53% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Integra Essentia Limited right now?
The price sits above even our optimistic bull case (₹0.4335). The favourable scenario is already priced in. Weak quality (25/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (₹0.2040 to ₹0.4335) leaves room in how you read the outcome.
Key figures of Integra Essentia Limited
How large is the market capitalisation of Integra Essentia Limited (ESSENTIA)?
The market capitalisation of Integra Essentia Limited is ₹1.6B (≈ $17.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Integra Essentia Limited (ESSENTIA)?
The price-to-sales ratio of Integra Essentia Limited is 0.35 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Integra Essentia Limited (ESSENTIA)?
The net margin of Integra Essentia Limited is 0.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Integra Essentia Limited (ESSENTIA)?
The return on equity (ROE) of Integra Essentia Limited is 0.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Integra Essentia Limited (ESSENTIA)?
On an EBIT basis the return on assets of Integra Essentia Limited is 1.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Integra Essentia Limited (ESSENTIA)?
The operating margin of Integra Essentia Limited is 0.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Integra Essentia Limited (ESSENTIA)?
Revenue at Integra Essentia Limited is growing +42.1% versus a year earlier (3y avg +25.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Integra Essentia Limited (ESSENTIA) generate?
The free cash flow of Integra Essentia Limited is −₹623M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Integra Essentia Limited (ESSENTIA) carry?
The net debt of Integra Essentia Limited is ₹436M (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Integra Essentia Limited in the live analysis
One click puts Integra Essentia Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 24, 2026