EN DE

Indus Towers Limited (INDUSTOWER) Fair Value & Analysis

Communication Services · IN · Market cap ₹1.1T

IT Indus Towers Limited INDUSTOWER · NSE
Price₹383.30
Fair Value₹583.13
Upside+52.1%
Quality56/100
Watch Indus Towers Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 22.0% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Wide moat 80/100
Evidence: High Range ₹396.47 – ₹771.63 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 22 days ago

Share price +0.1% over the past month.

A solid business, screening 52% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹396.47). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹396.47 to ₹771.63) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹477.75 ₹136.75 Fair Value ₹583.13 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ₹136.75 – ₹477.75 · fair‑value band ₹396.47 – ₹771.63 · the ₹383.30 price screens below the ₹583.13 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Indus Towers Limited (INDUSTOWER) currently trades at ₹383.30, while our model-based Fair Value estimate is ₹583.13, implying the stock looks roughly 52.1% undervalued today. We read business quality at 56/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Indus Towers Limited generated revenue of ₹325B at a net margin of 22.0%. Revenue grew 4.8% year over year. It earns a return on equity of 19.8%. Net debt stands at ₹196B. Fundamentals as of Jul 16, 2026

Our scenario range runs from ₹396.47 (bear case) to ₹771.63 (bull case); at ₹383.30, the current price sits below 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 20% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 52%, INDUSTOWER 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 BearBaseBull Evidence
Highest evidence
Growth DCF ₹307.22 ₹584.09 ₹1,108 80
Residual Income ₹185.54 ₹244.87 ₹923.10 76
Rev-Margin DCF ₹250.13 ₹443.20 ₹706.03 74
All 24 models by family
DCF Models
FCF DCF ₹312.56 ₹611.62 ₹1,226 38
Owner Earnings ₹318.76 ₹635.29 ₹1,250 31
5Y Revenue Exit ₹250.13 ₹449.79 ₹728.46 39
5Y EBITDA Exit ₹539.34 ₹1,076 ₹1,783 41
5Y P/E Exit ₹367.11 ₹702.99 ₹1,105 38
10Y Revenue Exit ₹259.75 ₹464.10 ₹795.64 36
10Y EBITDA Exit ₹468.11 ₹946.79 ₹1,743 37
10Y P/E Exit ₹348.92 ₹659.35 ₹1,134 35
Earnings-Based
Graham-Dodd ₹184.23 ₹1,000 ₹1,387 54
Lynch FV ₹277.46 ₹396.37 ₹515.28 50
PEG = 1.0 ₹277.46 ₹396.37 ₹515.28 46
EPV ₹323.72 ₹379.81 ₹429.67 59
Multiples
P/E Multiple ₹406.39 ₹541.86 ₹677.32 63
P/S Multiple ₹231.02 ₹308.03 ₹385.03 58
P/B Multiple ₹338.25 ₹451.00 ₹563.75 55
EV/EBIT ₹560.53 ₹745.41 ₹930.29 53
EV/EBITDA ₹670.47 ₹891.99 ₹1,114 54
EV/Revenue ₹221.51 ₹313.91 ₹406.32 43
Asset-Based
NCAV (Graham) ₹75.17 ₹100.72 ₹150.33 50
Growth DCF
Growth DCF ₹307.22 ₹584.09 ₹1,108 80
Rev-Margin DCF ₹250.13 ₹443.20 ₹706.03 74
Economic Profit
Residual Income ₹185.54 ₹244.87 ₹923.10 76
ROIC Compounder ₹381.36 ₹533.08 ₹739.21 72
Growth Earnings
Growth-Adj P/E ₹395.88 ₹565.55 ₹735.21 68

Widest divergence: DCF Models (₹635.29) versus Asset-Based (₹100.72). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹325B
Revenue growth (YoY) +4.8%
Net margin 22.0%
Return on equity 19.8%
Free cash flow ₹55.5B FY2026
P/E ratio 15.8
More key figures
Operating margin 32.4%
EPS (TTM) ₹27.11
EPS growth (YoY) +0.8%
Net debt ₹196B FY2026

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 54

Profitability 56
Margins and returns on capital today
Quality Growth 17
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 8
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 95
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

Indus Towers Limited, a telecom infrastructure company, engages in the operation and maintenance of wireless communication towers and related infrastructures for various telecom service providers in India, Nigeria, Uganda, and Zambia.

Full company description

Indus Towers Limited, a telecom infrastructure company, engages in the operation and maintenance of wireless communication towers and related infrastructures for various telecom service providers in India, Nigeria, Uganda, and Zambia. It offers ground base towers, smart poles, rooftop tower, ground-based mast, microsites, fiberized connectivity solutions, feather sites, small cells, etc.; and energy supply to telecom equipment, as well as acquires the requisite space from residential and commercial property owners and landlords for placing passive infrastructure at strategic locations. The company also provides smart digital infrastructure, which includes smart poles LED lights, CCTV cameras, variable digital messaging board, environment sensors, and city public Wi-Fi services, including fiber backbone. In addition, it offers telecom infra and related services, and business support services and scrap handling for telecom. The company was formerly known as Bharti Infratel Limited and changed its name to Indus Towers Limited in December 2020. Indus Towers Limited was incorporated in 2006 and is based in Gurugram, India. Indus Towers Limited operates as a subsidiary of Bharti Airtel Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Indus Towers Limited reported revenue of ₹325B in FY2026 versus ₹277B in FY2022, a compound +4.1%/yr. Reported net income was ₹71.4B in FY2026, compounding +2.9%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹325B
Latest YoY
+7.9%
Avg. growth/yr (3Y)
+4.6%
Avg. growth/yr (5Y)
+18.4%
Avg. growth/yr (18Y)
+23.7%
Revenue +4.1%/yr
FY22 ₹277B
FY23 ₹284B
FY24 ₹286B
FY25 ₹301B
FY26 ₹325B
Net income +2.9%/yr
FY22 ₹63.7B
FY23 ₹20.4B
FY24 ₹60.4B
FY25 ₹99.3B
FY26 ₹71.4B

Watch INDUSTOWER: 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). "Indus Towers Limited Fair Value". https://www.fairvalue-calculator.com/stock/INDUSTOWER

Peer Group

Telecom Services · 252 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 56 · Above median
Fair Value upside +52% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 32% · Top 25%
Revenue growth 5% · Above median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 14.9× · Cheaper than median
P/B 2.71× · Pricier than median
P/S (TTM) 3.30× · Pricier than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 6.9× · Pricier than 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 100 · sector 29
FUTURE 24 · sector 15
PAST 79 · sector 28
HEALTH 100 · sector 89
DIVIDEND 0 · sector 73

Insider activity: 40/100

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Indus Towers Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Frequently asked questions

Is Indus Towers Limited (INDUSTOWER) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ₹583.13 versus a price of ₹383.30, about +52% (undervalued).
What is the fair value of INDUSTOWER?
Our model-based fair value for Indus Towers Limited is ₹583.13 (as of Jul 16, 2026), built from audited fundamentals. The current price is ₹383.30.
What is the quality score of INDUSTOWER?
Indus Towers Limited has a Quality Score of 56/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Indus Towers Limited (INDUSTOWER)?
Indus Towers Limited reported trailing-twelve-month revenue of about ₹325B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of INDUSTOWER?
The net profit margin of Indus Towers Limited is about 22.0%, meaning it keeps roughly 22.0% of revenue as net income. Based on the latest reported figures.

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 Indus Towers 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.