Imagicaaworld Entertainment Limited (IMAGICAA) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Imagicaaworld Entertainment Limited ₹12.21, price ₹51.08, upside -76.1%, quality 26 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Imagicaaworld Entertainment Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range ₹7.60 – ₹101.31 · fair‑value band ₹8.47 – ₹16.54 · the ₹51.08 price screens above the ₹12.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Imagicaaworld Entertainment in your weekly email
Every Wednesday you see whether Imagicaaworld Entertainment 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.
Imagicaaworld Entertainment Limited engages in the development and operation of theme-based entertainment destinations in India. It operates through Tickets, Food and Beverage, Merchandise, Rooms, and Other Operations segments. The company operates theme, water, and snow parks under the Imagicaa brand; and operates hotel under the Novotel Imagicaa brand.
Show more
Imagicaaworld Entertainment Limited engages in the development and operation of theme-based entertainment destinations in India. It operates through Tickets, Food and Beverage, Merchandise, Rooms, and Other Operations segments. The company operates theme, water, and snow parks under the Imagicaa brand; and operates hotel under the Novotel Imagicaa brand. It also provides merchandise products, parking, lockers, sponsorship, SPA, rental lease, and hotel accommodation services, as well as operates park and hotel restaurants. In addition, the company develops real estate properties. The company was formerly known as Adlabs Entertainment Limited and changed its name to Imagicaaworld Entertainment Limited in April 2020. Imagicaaworld Entertainment Limited was incorporated in 2010 and is based in Mumbai, India.
Stock analysis
Imagicaaworld Entertainment Limited (IMAGICAA) currently trades at ₹51.08, while our model-based Fair Value estimate is ₹12.21, 76.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹14.85 per share, and 0 of the 21 models we run sit above the ₹51.08 price.
Bear case: the Growth DCF group reads lowest at ₹5.47, and 21 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹8.47 (bear) to ₹16.54 (bull), the price of ₹51.08 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 26/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Imagicaaworld Entertainment Limited reported revenue of ₹3.7B in FY2026 versus ₹720M in FY2022, a compound +50.9%/yr. Reported net income was ₹6.4M in FY2026.
Key figures
Market cap ₹32.5B (≈ $339M) · P/S ratio 7.29 · EPS (TTM) ₹0.0100 · Net margin 0.2% · Return on equity 0.1% · Return on assets (EBIT) 2.8% · Operating margin 6.7% · Revenue (TTM) ₹3.7B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 36% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −5% fair-value upside, at −76%, IMAGICAA screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹0.1900 to ₹24.78). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear ₹8.47Fair Value ₹12.21Bull ₹16.54
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹0.0050 per share) are deliberately not added.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.Evidence ⓘEvidence = 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.
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.76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−8.9%
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.
+14.3%
Revenue growth 12 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.
+11.3%
’14
’15
’16
’17
’18
’19
’20
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 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 3 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.
−89.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−89.5%
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.−594% → 5%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+49.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +43.4% a year for the price.
Compare Imagicaaworld Entertainment 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.Entertainment · 242 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score26 · Bottom 25%
Fair Value upside−76.1% · Bottom 25%
Profitability
Return on equity (TTM)0.1% · Below median
Return on assets0.6% · Above median
Net margin (TTM)0.2% · Below median
Operating margin (TTM)6.7% · Above median
Growth and dividend
Revenue growth−2.7% · Below median
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Entertainment median · lower = cheaper
P/S (TTM)0.09× · Cheapest 25%
P/FCF0.8× · Cheapest 25%
EV/EBITDA2.5× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 24
FUTURE (revenue growth)0· sector 29
PAST (return on equity)0· sector 5
HEALTH (low debt)89· sector 96
DIVIDEND (yield)0· sector 47
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.
Cite: Fair Value Calculator (2026). "Imagicaaworld Entertainment Limited Fair Value". https://www.fairvalue-calculator.com/stock/IMAGICAA
Frequently asked questions
Is Imagicaaworld Entertainment Limited (IMAGICAA) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹12.21 versus a price of ₹51.08, about −76% upside (overvalued).
What is the fair value of IMAGICAA?
Our model-based fair value for Imagicaaworld Entertainment Limited is ₹12.21 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹51.08.
What is the quality score of IMAGICAA?
Imagicaaworld Entertainment Limited has a Quality Score of 26/100. 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 Imagicaaworld Entertainment Limited (IMAGICAA)?
Our model-based price target is the fair value of ₹12.21 (as of Sep 27, 2026) from 22 valuation models. Cautious scenario ₹8.47, optimistic scenario ₹16.54. It is a calculation from audited fundamentals, not an analyst target.
What is the Imagicaaworld Entertainment Limited stock forecast for 2026?
Our models put fair value at ₹12.21, about −76% upside versus a price of ₹51.08 (overvalued). Cautious scenario ₹8.47, optimistic scenario ₹16.54. The calculation is refreshed regularly with new filings.
What is the revenue of Imagicaaworld Entertainment Limited (IMAGICAA)?
Imagicaaworld Entertainment Limited reported trailing-twelve-month revenue of about ₹3.7B (latest available figure, as of Sep 27, 2026).
What growth is priced into Imagicaaworld Entertainment Limited (IMAGICAA)?
For today's price to be fair in a discounted-cash-flow model, Imagicaaworld Entertainment Limited would have to grow free cash flow by +49.4 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +76.3 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of IMAGICAA use?
Our models discount Imagicaaworld Entertainment Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.20, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Imagicaaworld Entertainment Limited that is +49.4 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has Imagicaaworld Entertainment Limited (IMAGICAA) delivered so far?
Over the past 5 years revenue at Imagicaaworld Entertainment Limited grew +76.3 % a year. The price currently implies +49.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Imagicaaworld Entertainment Limited (IMAGICAA) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Imagicaaworld Entertainment Limited (+49.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Imagicaaworld Entertainment Limited (IMAGICAA)?
The free-cash-flow yield on the price is 1.32 %: that much free cash flow Imagicaaworld Entertainment Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Imagicaaworld Entertainment Limited (IMAGICAA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Imagicaaworld Entertainment Limited it is ₹12.21 per share (as of Sep 27, 2026), against a price of ₹51.08. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Imagicaaworld Entertainment Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, IMAGICAA trades above its calculated fair value: price ₹51.08, fair value ₹12.21, a gap of about −76% (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 IMAGICAA?
No. The price is what the market pays today (₹51.08); the fair value is what the company's own numbers justify (₹12.21). For Imagicaaworld Entertainment Limited the two are ₹38.87 per share apart. That gap is exactly why we show both numbers side by side.
How much is Imagicaaworld Entertainment Limited worth?
The market values Imagicaaworld Entertainment Limited at about ₹32.5B (market capitalisation, as of Sep 27, 2026). Per share that is ₹51.08; our models calculate a fair value of ₹12.21 per share.
What do the bullish and bearish scenarios say about IMAGICAA?
Our models span a range for Imagicaaworld Entertainment Limited: cautious scenario ₹8.47, base ₹12.21, optimistic ₹16.54 per share (as of Sep 27, 2026, price ₹51.08). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Imagicaaworld Entertainment Limited (IMAGICAA)?
Balance-sheet figures for Imagicaaworld Entertainment Limited (as of Sep 27, 2026): return on equity 0.1%, debt of 0.23 per unit of equity. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is IMAGICAA from its 52-week high?
Imagicaaworld Entertainment Limited trades at ₹51.08, about 15% below its 52-week high of ₹60.21 and 36% above the low of ₹37.46 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ₹12.21 is for.
Which stocks are comparable to Imagicaaworld Entertainment Limited?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, 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 Imagicaaworld Entertainment Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹51.08, calculated fair value ₹12.21 (−76%), Quality Score 26/100, from 22 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 IMAGICAA calculated?
We run Imagicaaworld Entertainment Limited through 22 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 ₹12.21, 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 14.7 % above its aggregate fair value. Imagicaaworld Entertainment 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 Imagicaaworld Entertainment Limited (IMAGICAA)?
The closing price on Sep 30, 2026 was ₹51.08. Our model-based fair value is ₹12.21, about −76% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Imagicaaworld Entertainment Limited right now?
The price sits above even our optimistic bull case (₹16.54). The favourable scenario is already priced in. Weak quality (26/100) 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 (₹8.47 to ₹16.54) leaves room in how you read the outcome.
Key figures of Imagicaaworld Entertainment Limited
How large is the market capitalisation of Imagicaaworld Entertainment Limited (IMAGICAA)?
The market capitalisation of Imagicaaworld Entertainment Limited is ₹32.5B (≈ $339M). 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 Imagicaaworld Entertainment Limited (IMAGICAA)?
The price-to-sales ratio of Imagicaaworld Entertainment Limited is 7.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Imagicaaworld Entertainment Limited (IMAGICAA)?
Earnings per share at Imagicaaworld Entertainment Limited are ₹0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Imagicaaworld Entertainment Limited (IMAGICAA)?
The net margin of Imagicaaworld Entertainment Limited is 0.2% (fiscal year 2026). 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 Imagicaaworld Entertainment Limited (IMAGICAA)?
The return on equity (ROE) of Imagicaaworld Entertainment Limited is 0.1% (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 Imagicaaworld Entertainment Limited (IMAGICAA)?
On an EBIT basis the return on assets of Imagicaaworld Entertainment Limited is 2.8% (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 Imagicaaworld Entertainment Limited (IMAGICAA)?
The operating margin of Imagicaaworld Entertainment Limited is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Imagicaaworld Entertainment Limited (IMAGICAA)?
Revenue at Imagicaaworld Entertainment Limited is growing −2.7% versus a year earlier (3y avg +14.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Imagicaaworld Entertainment Limited (IMAGICAA)?
Earnings per share at Imagicaaworld Entertainment Limited are growing −96.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Imagicaaworld Entertainment Limited (IMAGICAA) carry?
The net debt of Imagicaaworld Entertainment Limited is ₹3.2B (fiscal year 2026, ≈ 7.3 yrs of FCF). 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 Imagicaaworld Entertainment Limited in the live analysis
One click puts Imagicaaworld Entertainment Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
