EN DE

INCAP LTD. (INCAP) Fair Value & Analysis

Technology · IN · Market cap ₹513M

IL INCAP LTD. INCAP · BSE
Price₹86.01
Fair Value₹18.39
Upside-78.6%
Quality63/100
Watch INCAP LTD. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.1% net margin
Low debt · generates free cash flow
0.93% dividend yield
Trails peers (5/14)
Narrow moat 16/100
Evidence: High Range ₹13.79 – ₹22.98 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 6 days ago

A solid business, but screening 79% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹22.98). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹146.95 ₹16.32 Fair Value ₹18.39 Feb 2021 Aug 2026

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 ₹16.32 – ₹146.95 · fair‑value band ₹13.79 – ₹22.98 · the ₹86.01 price screens above the ₹18.39 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

INCAP LTD. (INCAP) currently trades at ₹86.01, while our model-based Fair Value estimate is ₹18.39, implying the stock looks roughly 78.6% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Technology 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, INCAP LTD. generated revenue of ₹317M at a net margin of 1.1%. Revenue grew 65.7% year over year. It earns a return on equity of 2.1%. Net debt stands at ₹23.3M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹13.79 (bear case) to ₹22.98 (bull case); at ₹86.01, 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 47% below its 52-week high and 34% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -68% fair-value upside, at -79%, INCAP 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹3.58 to ₹132.32). Read the values as a conservative anchor, not as a price target.
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
Growth DCF ₹96.62 ₹129.08 ₹168.72 80
Residual Income ₹20.96 ₹19.91 ₹14.78 76
Rev-Margin DCF ₹48.73 ₹60.21 ₹73.82 74
All 26 models by family
DCF Models
FCF DCF ₹95.63 ₹132.32 ₹179.73 38
Owner Earnings ₹19.45 ₹25.39 ₹33.07 31
5Y Revenue Exit ₹48.73 ₹58.36 ₹68.88 39
5Y EBITDA Exit ₹58.33 ₹75.93 ₹94.99 41
5Y P/E Exit ₹48.89 ₹58.67 ₹67.88 38
10Y Revenue Exit ₹67.21 ₹79.72 ₹93.57 36
10Y EBITDA Exit ₹73.07 ₹90.74 ₹111.40 37
10Y P/E Exit ₹67.61 ₹79.92 ₹92.89 35
Earnings-Based
Graham-Dodd ₹4.47 ₹12.46 ₹16.38 54
Lynch FV ₹2.51 ₹3.58 ₹4.65 50
PEG = 1.0 ₹2.51 ₹3.58 ₹4.65 46
EPV ₹13.30 ₹14.47 ₹15.45 59
Dividend Discount
Gordon GGM ₹7.77 ₹14.00 ₹19.27 70
DDM Multi-Stage ₹7.77 ₹11.55 ₹14.95 61
Multiples
P/E Multiple ₹13.79 ₹18.39 ₹22.98 63
P/S Multiple ₹8.37 ₹11.16 ₹13.95 58
P/B Multiple ₹8.37 ₹11.16 ₹13.95 55
EV/EBIT ₹29.59 ₹37.88 ₹46.17 53
EV/EBITDA ₹36.61 ₹47.23 ₹57.86 54
EV/Revenue ₹17.29 ₹22.68 ₹28.07 43
Asset-Based
NCAV (Graham) ₹15.64 ₹20.95 ₹31.28 50
Growth DCF
Growth DCF ₹96.62 ₹129.08 ₹168.72 80
Rev-Margin DCF ₹48.73 ₹60.21 ₹73.82 74
Economic Profit
Residual Income ₹20.96 ₹19.91 ₹14.78 76
ROIC Compounder ₹13.30 ₹14.47 ₹15.45 72
Growth Earnings
Growth-Adj P/E ₹10.74 ₹15.35 ₹19.95 68

Widest divergence: DCF Models (₹75.93) versus Earnings-Based (₹3.58). Highest evidence: Growth DCF (80).

Notify me when INCAP reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹317M
Revenue growth (YoY) +65.7%
Net margin 1.1%
Return on equity 2.1%
Free cash flow ₹51.0M FY2026
P/E ratio 130.3
More key figures
Operating margin -1.2%
EPS (TTM) ₹0.6600
Dividend yield 0.9%
Net debt ₹23.3M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 66 · Market factors (momentum, volatility) 41

Profitability 38
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 30
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.

About the company

Incap Limited engages in manufacture and sale of aluminum electrolytic capacitors in India and internationally. The company offers radial, snap in, and SMD electrolytic capacitors, as well as motor start, LUG terminal, and professional screw terminal capacitors; and transmission line-item materials, such as composite long rod and glass disc insulators, …

Full company description

Incap Limited engages in manufacture and sale of aluminum electrolytic capacitors in India and internationally. The company offers radial, snap in, and SMD electrolytic capacitors, as well as motor start, LUG terminal, and professional screw terminal capacitors; and transmission line-item materials, such as composite long rod and glass disc insulators, hardware materials, conductor accessories, special dampers, and OPGW. It also provides solar services comprising PV modules, lighting systems, and power packs, as well as EPC, operation and maintenance, and rooftop services. The company was incorporated in 1990 and is based in Vijayawada, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

INCAP LTD. reported revenue of ₹317M in FY2026 versus ₹232M in FY2022, a compound +8.1%/yr. Reported net income was ₹3.4M in FY2026, compounding −19.5%/yr from FY2022.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹317M
Latest YoY
−5.7%
Avg. 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.
+14.6%
Avg. 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.
+8.7%
Avg. growth/yr (8Y) 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.
+1.4%
Revenue +8.1%/yr
FY22 ₹232M
FY23 ₹211M
FY24 ₹194M
FY25 ₹336M
FY26 ₹317M
Net income −19.5%/yr
FY22 ₹8.0M
FY23 ₹6.6M
FY24 ₹6.7M
FY25 ₹8.0M
FY26 ₹3.4M

INCAP screens 79% overvalued. Compare with Delta Electronics, Inc →

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). "INCAP LTD. Fair Value". https://www.fairvalue-calculator.com/stock/INCAP

Peer Group

Electronic Components · 649 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.

Quality Score 63 · Top 25%
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 66% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 130.3× · Pricier than 75% of peers
P/B 3.19× · Pricier than median
P/S (TTM) 1.62× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 40.3× · Pricier 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
VALUE0 · sector 0
FUTURE100 · sector 37
PAST8 · sector 24
HEALTH99 · sector 95
DIVIDEND23 · sector 25

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.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,790 TWD 602.37 TWD -66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 -31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW -88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥202.11 ¥21.19 -90%
Shengyi Technology Co 600183 ¥143.23 ¥36.30 -75%
Victory Giant Technology (HuiZhou) Co 2476 HK$238.60 HK$75.68 -68%
Kingboard Laminates Holdings 1888 HK$38.70 HK$8.95 -77%
Asia Vital Components Co 3017 2,910 TWD 1,369 TWD -53%
Nan Ya Printed Circuit Board Corporation 8046 1,215 TWD 1,768 TWD +46%
Zhen Ding Technology Holding 4958 477.50 TWD 136.13 TWD -71%

Compare INCAP LTD. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is INCAP LTD. (INCAP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹18.39 versus a price of ₹86.01, about −79% (overvalued).
What is the fair value of INCAP?
Our model-based fair value for INCAP LTD. is ₹18.39 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹86.01.
What is the quality score of INCAP?
INCAP LTD. has a Quality Score of 63/100. 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 INCAP LTD. (INCAP)?
INCAP LTD. reported trailing-twelve-month revenue of about ₹317M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of INCAP?
The net profit margin of INCAP LTD. is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.
Does INCAP LTD. pay a dividend?
INCAP LTD. currently shows a dividend yield of about 0.93% relative to its recent price (as of Aug 13, 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 INCAP LTD. 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.