EN DE

INTEC CAPITAL LTD. (INTECCAP) Fair Value & Analysis

Financial Services · IN · Market cap ₹289M

IC INTEC CAPITAL LTD. INTECCAP · BSE
Price₹14.99
Fair Value₹30.38
Upside+102.7%
Quality80/100
Watch INTEC CAPITAL LTD. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 59.0% net margin
Moderate debt · generates free cash flow
Ranks above peers (10/13)
Wide moat 81/100
Evidence: High Range ₹22.79 – ₹37.98 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 6 days ago

Fair value updated Aug 13, 2026, revised from ₹31.96 to ₹30.38 (−4.9%) since Aug 12, 2026.

A strong business, screening 103% undervalued on our models.

What matters now

  • The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (₹22.79). The market is more pessimistic than our downside scenario.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹34.14 ₹9.05 Fair Value ₹30.38 Oct 2020 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 ₹9.05 – ₹34.14 · fair‑value band ₹22.79 – ₹37.98 · the ₹14.99 price screens below the ₹30.38 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

INTEC CAPITAL LTD. (INTECCAP) currently trades at ₹14.99, while our model-based Fair Value estimate is ₹30.38, implying the stock looks roughly 102.7% undervalued today. The Quality Score stands at 80/100 (high quality), in the Financial 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, INTEC CAPITAL LTD. generated revenue of ₹117M at a net margin of 59.0%. Revenue declined 9.4% year over year. It earns a return on equity of 18.2%. Net debt stands at ₹206M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹22.79 (bear case) to ₹37.98 (bull case); at ₹14.99, 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 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -45% fair-value upside, at 103%, INTECCAP 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 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 ₹132.10 ₹220.22 ₹357.87 80
Residual Income ₹21.04 ₹26.66 ₹68.63 76
Gordon GGM ₹1.74 ₹2.92 ₹3.79 70
All 11 models by family
DCF Models
5Y P/E Exit ₹66.75 ₹123.15 ₹193.34 38
10Y P/E Exit ₹94.47 ₹164.19 ₹264.31 35
Earnings-Based
Graham-Dodd ₹25.54 ₹178.14 ₹249.99 54
Lynch FV ₹92.03 ₹131.48 ₹170.92 50
Dividend Discount
Gordon GGM ₹1.74 ₹2.92 ₹3.79 70
DDM Multi-Stage ₹1.74 ₹2.77 ₹3.14 61
Multiples
P/E Multiple ₹36.63 ₹48.83 ₹61.04 63
P/B Multiple ₹23.68 ₹31.58 ₹39.47 55
Asset-Based
NCAV (Graham) ₹11.28 ₹15.11 ₹22.55 50
Growth DCF
Growth DCF ₹132.10 ₹220.22 ₹357.87 80
Economic Profit
Residual Income ₹21.04 ₹26.66 ₹68.63 76

Widest divergence: Growth DCF (₹220.22) versus Dividend Discount (₹2.77). Highest evidence: Growth DCF (80).

Notify me when INTECCAP reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹117M
Revenue growth (YoY) -9.4%
Net margin 59.0%
Return on equity 18.2%
Free cash flow ₹237M FY2026
P/E ratio 4.0
More key figures
Operating margin 242%
EPS (TTM) ₹3.76
EPS growth (YoY) +58.6%
Net debt ₹206M FY2026

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

Quality Score breakdown

Overall quality 80/100

Of which business quality 76 · Market factors (momentum, volatility) 46

Profitability 48
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 44
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

Intec Capital Limited, a non-banking financial company, provides financial services to small and medium enterprises (SMEs) in India. The company offers business loans; and collateral backed loans comprising mortgage of residential, commercial, and industrial loans. It also provides consultancy, advisory, and related services in information technology.

Full company description

Intec Capital Limited, a non-banking financial company, provides financial services to small and medium enterprises (SMEs) in India. The company offers business loans; and collateral backed loans comprising mortgage of residential, commercial, and industrial loans. It also provides consultancy, advisory, and related services in information technology. The company serves auto and engineering, printing and packaging, plastic and injection molding, retailer, professional service, education, infrastructure, construction, chemical, leather, textile, rubber, metal, capital goods and industrial equipment, and food processing industries, as well as pharmaceutical, medical, and healthcare industries. The company was formerly known as Intec Securities Ltd. and changed its name to Intec Capital Ltd. in September 2009. Intec Capital Limited was incorporated in 1994 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

INTEC CAPITAL LTD. reported revenue of ₹109M in FY2026 versus ₹17.2M in FY2022, a compound +58.6%/yr. Reported net income was ₹69.0M in FY2026, compounding +32.0%/yr from FY2022.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹109M
Latest YoY
+860.9%
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.
+81.3%
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.
+18.7%
Avg. growth/yr (7Y) 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.
−11.4%
Revenue +58.6%/yr
FY22 ₹17.2M
FY23 ₹18.3M
FY24 ₹26.6M
FY25 ₹11.3M
FY26 ₹109M
Net income +32.0%/yr
FY22 ₹22.7M
FY23 −₹282M
FY24 −₹56.5M
FY25 ₹2.2M
FY26 ₹69.0M

Watch INTECCAP: 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). "INTEC CAPITAL LTD. Fair Value". https://www.fairvalue-calculator.com/stock/INTECCAP

Peer Group

Credit Services · 336 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 82 · Top 25%
Fair Value upside +103% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 59% · Top 25%
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 1.6% · Below median
Debt / equity 0.59× · Lower than median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 4.0× · Cheaper than 75% of peers
P/B 0.70× · Cheaper than median
P/S (TTM) 2.47× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.4× · Cheaper 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
VALUE100 · sector 33
FUTURE0 · sector 39
PAST73 · sector 32
HEALTH71 · sector 59
DIVIDEND32 · sector 51

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $359.42 $198.27 -45%
Mastercard Incorporated MA $561.44 $221.87 -60%
Bajaj Finance Limited BAJFINANCE ₹1,093 ₹397.70 -64%
Shriram Finance Limited SHRIRAMFIN ₹1,117 ₹553.83 -50%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,866 ₹796.47 -57%
Tata Capital Limited TATACAP ₹367.05 ₹149.40 -59%
Power Finance Corporation PFC ₹376.50 ₹615.85 +64%
Muthoot Finance Limited MUTHOOTFIN ₹2,876 ₹3,429 +19%
Indian Railway Finance Corporation IRFC ₹88.35 ₹69.72 -21%
REC Limited RECLTD ₹346.00 ₹692.00 +100%

Compare INTEC CAPITAL LTD. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 INTEC CAPITAL LTD. (INTECCAP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹30.38 versus a price of ₹14.99, about +103% (undervalued).
What is the fair value of INTECCAP?
Our model-based fair value for INTEC CAPITAL LTD. is ₹30.38 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹14.99.
What is the quality score of INTECCAP?
INTEC CAPITAL LTD. has a Quality Score of 80/100. 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 INTEC CAPITAL LTD. (INTECCAP)?
INTEC CAPITAL LTD. reported trailing-twelve-month revenue of about ₹117M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of INTECCAP?
The net profit margin of INTEC CAPITAL LTD. is about 59.0%, meaning it keeps roughly 59.0% 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 INTEC CAPITAL 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.