Integrated Capital Services Ltd (ICSL) Fair Value & Analysis

Financials · IN · Market cap ₹155M

Below-average quality, and screening another 88% overvalued on our models.

What matters now

• The price sits above even our optimistic bull case (₹0.4800). The favourable scenario is already priced in.
• The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
• Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
• A fairly wide model range (₹0.2600 to ₹0.4800) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹1.95 – ₹12.70 · fair‑value band ₹0.2600 – ₹0.4800 · the ₹3.25 price screens above the ₹0.3900 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Integrated Capital Services Ltd (ICSL) currently trades at ₹3.25, while our model-based Fair Value estimate is ₹0.3900, implying the stock looks roughly 88.0% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Financials 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: low).

Trailing-twelve-month revenue stands at ₹8.4M. Revenue declined 18.5% year over year. It earns a return on equity of -14.4%. Net debt stands at ₹1.5M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹0.2600 (bear case) to ₹0.4800 (bull case); at ₹3.25, the current price sits above 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 42% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financials peers we cover trades at 9% fair-value upside, at -88%, ICSL screens richer 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.

Widest divergence: Asset-Based (₹1.57) versus Dividend Discount (₹0.4400). Highest evidence: Gordon GGM (70).

Key figures & financial health

Quality Score breakdown

About the company

Integrated Capital Services Limited, together with its subsidiaries, provides advisory services for the management of assets in India. The company offers its corporate advisory and consulting services in the areas of turnaround and restructuring, business combinations, takeovers, mergers and amalgamations, and accounting services.

Full company description

Integrated Capital Services Limited, together with its subsidiaries, provides advisory services for the management of assets in India. The company offers its corporate advisory and consulting services in the areas of turnaround and restructuring, business combinations, takeovers, mergers and amalgamations, and accounting services. It also provides advisory, compliance, and representation services to on-going/new businesses; business consolidation/restructuring services; and advisory, setting-up, and implementing accounting systems, as well as accounting services on an outsourced basis. Integrated Capital Services Limited was incorporated in 1993 and is based in New Delhi, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Integrated Capital Services Ltd reported revenue of ₹8.4M in FY2026 versus ₹7.5M in FY2022, a compound +2.8%/yr. Reported net income was −₹12.5M in FY2026.

ICSL screens 88% overvalued. Compare with Affiliated Managers Group →

Peer Group

Investment Banking & Investment Services · 15 stocks

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.

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.

VALUE 0: the price sits above our fair-value range.

Values & ESG

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

Similar stocks

10 more Investment Banking & Investment Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Explore undervalued stocks

More undervalued Financial Services stocks →

Discover undervalued stocks

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

Discover tools

Frequently asked questions

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.