Patel Integrated Logistics Limited (PATINTLOG) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Patel Integrated Logistics Limited ₹14.38, price ₹13.23, upside +8.7%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Patel Integrated Logistics 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 ₹8.26 – ₹27.48 · fair‑value band ₹11.21 – ₹18.09 · the ₹13.23 price screens below the ₹14.38 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 Patel Integrated Logistics in your weekly email
Every Wednesday you see whether Patel Integrated Logistics 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.
Patel Integrated Logistics Limited provides logistics services in India. The company engages in the co-loading of air freight; and provision of surface transport, warehousing, air cargo consolidation, and other value-added services. It is also involved in providing gym subscriptions, and sale of health supplements.
Show more
Patel Integrated Logistics Limited provides logistics services in India. The company engages in the co-loading of air freight; and provision of surface transport, warehousing, air cargo consolidation, and other value-added services. It is also involved in providing gym subscriptions, and sale of health supplements. The company was founded in 1959 and is based in Mumbai, India.
Stock analysis
Patel Integrated Logistics Limited (PATINTLOG) currently trades at ₹13.23, while our model-based Fair Value estimate is ₹14.38, so the stock looks roughly fairly valued today (gap 8.0%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹23.08 per share, and 21 of the 24 models we run sit above the ₹13.23 price.
Bear case: the Dividend Discount group reads lowest at ₹3.45, and 3 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹11.21 (bear) to ₹18.09 (bull), the price of ₹13.23 sits inside 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 54/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Patel Integrated Logistics Limited reported revenue of ₹3.6B in FY2026 versus ₹2.3B in FY2022, a compound +11.3%/yr. Reported net income was ₹95.9M in FY2026, compounding +43.3%/yr from FY2022.
Key figures
Market cap ₹1.1B (≈ $11.0M) · P/E ratio 9.6 · P/S ratio 0.26 · EPS (TTM) ₹1.38 · Dividend yield 2.0% · Net margin 2.7% · Return on equity 6.6% · Return on assets (EBIT) 4.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 60% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −35% fair-value upside, at 9%, PATINTLOG screens cheaper than that median.
Fair Value models
Bear ₹11.21Fair Value ₹14.38Bull ₹18.09
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 (₹0.6995 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.78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.2%
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.
+8.7%
Revenue growth 5 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.
+11.0%
Start year 2021 (pandemic). Over 10 years: −3.5% a year
Revenue growth 20 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.
+1.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 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 5 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.
+14.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.4%
Dividend (yield on the price)2.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12.4% vs −3.3%, picking up
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.1% → 2%
Start year 2021 (pandemic)
⚠ Revenue per share shrinking 11.1%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
−2.4%
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 −6.2% a year for the price.
Compare Patel Integrated Logistics 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.Integrated Freight & Logistics · 208 stocks
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.
Is Patel Integrated Logistics Limited (PATINTLOG) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹14.38 versus a price of ₹13.23, about +9% upside (fairly valued).
What is the fair value of PATINTLOG?
Our model-based fair value for Patel Integrated Logistics Limited is ₹14.38 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹13.23.
What is the quality score of PATINTLOG?
Patel Integrated Logistics Limited has a Quality Score of 54/100. 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 Patel Integrated Logistics Limited (PATINTLOG)?
Our model-based price target is the fair value of ₹14.38 (as of Sep 27, 2026) from 24 valuation models. Cautious scenario ₹11.21, optimistic scenario ₹18.09. It is a calculation from audited fundamentals, not an analyst target.
What is the Patel Integrated Logistics Limited stock forecast for 2026?
Our models put fair value at ₹14.38, about +9% upside versus a price of ₹13.23 (fairly valued). Cautious scenario ₹11.21, optimistic scenario ₹18.09. The calculation is refreshed regularly with new filings.
What is the revenue of Patel Integrated Logistics Limited (PATINTLOG)?
Patel Integrated Logistics Limited reported trailing-twelve-month revenue of about ₹4.5B (latest available figure, as of Sep 27, 2026).
Does Patel Integrated Logistics Limited pay a dividend?
Patel Integrated Logistics Limited currently shows a dividend yield of about 1.98% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Patel Integrated Logistics Limited (PATINTLOG)?
For today's price to be fair in a discounted-cash-flow model, Patel Integrated Logistics Limited would have to grow free cash flow by -2.4 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.0 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of PATINTLOG use?
Our models discount Patel Integrated Logistics Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.15, 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 Patel Integrated Logistics Limited that is -2.4 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Patel Integrated Logistics Limited (PATINTLOG) delivered so far?
Over the past 5 years revenue at Patel Integrated Logistics Limited grew +11.0 % a year. The price currently implies -2.4 % 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 Patel Integrated Logistics Limited (PATINTLOG) growing?
The median revenue growth in the sector is +6.3 % a year. That is the yardstick for the growth priced into Patel Integrated Logistics Limited (-2.4 % 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 Patel Integrated Logistics Limited (PATINTLOG)?
The free-cash-flow yield on the price is 8.23 %: that much free cash flow Patel Integrated Logistics Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Patel Integrated Logistics Limited (PATINTLOG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Patel Integrated Logistics Limited it is ₹14.38 per share (as of Sep 27, 2026), against a price of ₹13.23. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Patel Integrated Logistics Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, PATINTLOG trades below its calculated fair value: price ₹13.23, fair value ₹14.38, a gap of about +9% (fairly valued). 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 PATINTLOG?
No. The price is what the market pays today (₹13.23); the fair value is what the company's own numbers justify (₹14.38). For Patel Integrated Logistics Limited the two are ₹1.15 per share apart. That gap is exactly why we show both numbers side by side.
How much is Patel Integrated Logistics Limited worth?
The market values Patel Integrated Logistics Limited at about ₹1.1B (market capitalisation, as of Sep 27, 2026). Per share that is ₹13.23; our models calculate a fair value of ₹14.38 per share.
What do the bullish and bearish scenarios say about PATINTLOG?
Our models span a range for Patel Integrated Logistics Limited: cautious scenario ₹11.21, base ₹14.38, optimistic ₹18.09 per share (as of Sep 27, 2026, price ₹13.23). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PATINTLOG?
Patel Integrated Logistics Limited trades at a price-to-earnings ratio of 9.6 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹14.38 is built from several models across several years. Other multiples: P/B 0.9, P/S 0.2, EV/EBITDA 4.4.
How solid is the balance sheet of Patel Integrated Logistics Limited (PATINTLOG)?
Balance-sheet figures for Patel Integrated Logistics Limited (as of Sep 27, 2026): return on equity 6.6%, debt of 0.00 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is PATINTLOG from its 52-week high?
Patel Integrated Logistics Limited trades at ₹13.23, about 18% below its 52-week high of ₹16.18 and 60% above the low of ₹8.26 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹14.38 is for.
Which stocks are comparable to Patel Integrated Logistics Limited?
From the same area (Industrials) we also value United Parcel Service, Inc, Deutsche Post AG, FedEx Corporation, DSV A/S, 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 Patel Integrated Logistics Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹13.23, calculated fair value ₹14.38 (+9%), Quality Score 54/100, from 24 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 PATINTLOG calculated?
We run Patel Integrated Logistics Limited through 24 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 ₹14.38, 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 14.5 % above its aggregate fair value. Patel Integrated Logistics Limited currently trades 8 % below its own fair value, and the market average says nothing about that. 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 Patel Integrated Logistics Limited (PATINTLOG)?
The closing price on Oct 1, 2026 was ₹13.23. Our model-based fair value is ₹14.38, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Patel Integrated Logistics Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Patel Integrated Logistics Limited (PATINTLOG) come from?
Earnings per share at Patel Integrated Logistics Limited grew −6.3 % a year from 2015 to 2026. Broken into its drivers: revenue per share −11.5 %, EBIT margin +4.8 %, tax rate +2.7 %, residual (interest, one-offs) −1.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Patel Integrated Logistics Limited
How large is the market capitalisation of Patel Integrated Logistics Limited (PATINTLOG)?
The market capitalisation of Patel Integrated Logistics Limited is ₹1.1B (≈ $11.0M). 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 Patel Integrated Logistics Limited (PATINTLOG)?
The price-to-sales ratio of Patel Integrated Logistics Limited is 0.26 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Patel Integrated Logistics Limited (PATINTLOG)?
Earnings per share at Patel Integrated Logistics Limited are ₹1.38 (price ÷ EPS = P/E 9.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Patel Integrated Logistics Limited (PATINTLOG)?
The dividend yield of Patel Integrated Logistics Limited is 2.0% (payout 18.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Patel Integrated Logistics Limited (PATINTLOG)?
The net margin of Patel Integrated Logistics Limited is 2.7% (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 Patel Integrated Logistics Limited (PATINTLOG)?
The return on equity (ROE) of Patel Integrated Logistics Limited is 6.6% (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 Patel Integrated Logistics Limited (PATINTLOG)?
On an EBIT basis the return on assets of Patel Integrated Logistics Limited is 4.1% (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 Patel Integrated Logistics Limited (PATINTLOG)?
The operating margin of Patel Integrated Logistics Limited is 3.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Patel Integrated Logistics Limited (PATINTLOG)?
Revenue at Patel Integrated Logistics Limited is growing +11.7% versus a year earlier (3y avg +8.7%). 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 Patel Integrated Logistics Limited (PATINTLOG)?
Earnings per share at Patel Integrated Logistics Limited are growing +56.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Patel Integrated Logistics Limited (PATINTLOG) hold?
Patel Integrated Logistics Limited holds more cash than debt, ₹208M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Patel Integrated Logistics Limited in the live analysis
One click puts Patel Integrated Logistics 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.
