EN DE

Patel Integrated Logistics Limited (PATINTLOG) Fair Value & Analysis

Industrials · IN · Market cap ₹1.1B

PI Patel Integrated Logistics Limited PATINTLOG · NSE
Price₹13.70
Fair Value₹16.80
Upside+22.6%
Quality54/100
Watch Patel Integrated Logistics Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.9% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Narrow moat 25/100
Evidence: High Range ₹13.26 – ₹21.90 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 4 days ago

Share price −4.8% over the past month.

A solid business, screening 23% undervalued on our models.

What matters now

  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from ₹13.26 (bear) to ₹21.90 (bull), base ₹16.80. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 54/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹27.48 ₹8.26 Fair Value ₹16.80 Apr 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 ₹8.26 – ₹27.48 · fair‑value band ₹13.26 – ₹21.90 · the ₹13.70 price screens below the ₹16.80 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

Patel Integrated Logistics Limited (PATINTLOG) currently trades at ₹13.70, while our model-based Fair Value estimate is ₹16.80, implying the stock looks roughly 22.6% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Patel Integrated Logistics Limited generated revenue of ₹4.5B at a net margin of 1.9%. Revenue grew 11.7% year over year. It earns a return on equity of 6.6%. The balance sheet holds a net cash position of ₹208M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹13.26 (bear case) to ₹21.90 (bull case); at ₹13.70, the current price sits within 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 24% below its 52-week high and 71% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 26% fair-value upside, at 23%, PATINTLOG 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.

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 ₹13.29 ₹15.78 ₹19.40 80
Residual Income ₹13.77 ₹14.31 ₹14.81 76
Rev-Margin DCF ₹13.16 ₹17.45 ₹22.51 74
All 24 models by family
DCF Models
FCF DCF ₹13.06 ₹15.71 ₹19.81 38
Owner Earnings ₹16.99 ₹20.75 ₹26.60 31
5Y Revenue Exit ₹13.16 ₹17.27 ₹22.91 39
5Y EBITDA Exit ₹14.93 ₹20.31 ₹27.01 41
5Y P/E Exit ₹18.54 ₹26.50 ₹35.38 38
10Y Revenue Exit ₹12.81 ₹16.18 ₹20.08 36
10Y EBITDA Exit ₹14.04 ₹18.02 ₹22.61 37
10Y P/E Exit ₹16.07 ₹21.78 ₹27.77 35
Earnings-Based
Graham-Dodd ₹9.37 ₹17.17 ₹21.24 54
EPV ₹11.85 ₹12.95 ₹13.86 59
Dividend Discount
Gordon GGM ₹2.33 ₹2.95 ₹3.53 70
DDM Multi-Stage ₹2.33 ₹3.03 ₹3.76 61
Multiples
P/E Multiple ₹21.71 ₹28.94 ₹36.18 63
P/S Multiple ₹17.57 ₹23.43 ₹29.29 58
P/B Multiple ₹17.57 ₹23.43 ₹29.29 55
EV/EBIT ₹18.04 ₹22.78 ₹27.52 53
EV/EBITDA ₹18.26 ₹23.08 ₹27.89 54
EV/Revenue ₹13.97 ₹18.32 ₹22.67 43
Asset-Based
NCAV (Graham) ₹8.87 ₹11.89 ₹17.75 50
Growth DCF
Growth DCF ₹13.29 ₹15.78 ₹19.40 80
Rev-Margin DCF ₹13.16 ₹17.45 ₹22.51 74
Economic Profit
Residual Income ₹13.77 ₹14.31 ₹14.81 76
ROIC Compounder ₹11.85 ₹12.95 ₹13.86 72
Growth Earnings
Growth-Adj P/E ₹15.40 ₹21.99 ₹28.59 68

Widest divergence: Multiples (₹23.08) versus Dividend Discount (₹2.95). Highest evidence: Growth DCF (80).

Notify me when PATINTLOG reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹4.5B
Revenue growth (YoY) +11.7%
Net margin 1.9%
Return on equity 6.6%
Free cash flow ₹75.6M FY2026
P/E ratio 9.9
More key figures
Operating margin 3.2%
EPS (TTM) ₹1.38
EPS growth (YoY) +56.1%
Net cash ₹208M FY2026

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

Quality Score breakdown

Overall quality 54/100

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

Profitability 44
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 23
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

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.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹3.6B
Latest YoY
+4.2%
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.
+8.7%
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.
+11.0%
Avg. growth/yr (20Y) 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.
+1.2%
Revenue +11.3%/yr
FY22 ₹2.3B
FY23 ₹2.8B
FY24 ₹2.9B
FY25 ₹3.4B
FY26 ₹3.6B
Net income +43.3%/yr
FY22 ₹22.7M
FY23 ₹49.0M
FY24 ₹55.4M
FY25 ₹76.0M
FY26 ₹95.9M
Character of growth · EPS growth decomposed (2015-2026) −6.3 % p.a.
Revenue per share −11.5 pp

of which total revenue −4.9 pp · buybacks/dilution −6.6 pp

EBIT margin +4.8 pp
Tax rate +2.7 pp
Residual (interest, one-offs) −2.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch PATINTLOG: 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). "Patel Integrated Logistics Limited Fair Value". https://www.fairvalue-calculator.com/stock/PATINTLOG

Peer Group

Integrated Freight & Logistics · 214 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 54 · Above median
Fair Value upside +23% · Above median
Return on equity (TTM) 7% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/E (TTM) 9.9× · Cheaper than 75% of peers
P/B 0.86× · Cheaper than median
P/S (TTM) 0.24× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 4.4× · Cheaper 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 63 · sector 41
FUTURE 59 · sector 8
PAST 26 · sector 26
HEALTH 100 · sector 94
DIVIDEND 40 · sector 63

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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $103.91 $103.34 -1%
FedEx Corporation FDX $326.77 $347.68 +6%
Deutsche Post AG DHL €55.32 €53.18 -4%
DSV A/S DSV kr 1,380 kr 712.57 -48%
J.B. Hunt Transport Services, Inc JBHT $275.96 $133.80 -52%
S.F. Holding 002352 ¥32.96 ¥48.64 +48%
ZTO Express (Cayman) Inc 2057 HK$178.20 HK$224.41 +26%
Hyundai Glovis Co 086280 199,700 KRW 468,982 KRW +135%
YTO Express Group 600233 ¥18.48 ¥26.51 +43%
JD Logistics, Inc 2618 HK$14.17 HK$21.45 +51%

Compare Patel Integrated Logistics Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Patel Integrated Logistics Limited (PATINTLOG) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹16.80 versus a price of ₹13.70, about +23% (undervalued).
What is the fair value of PATINTLOG?
Our model-based fair value for Patel Integrated Logistics Limited is ₹16.80 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹13.70.
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 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 Aug 13, 2026).
What is the net profit margin of PATINTLOG?
The net profit margin of Patel Integrated Logistics Limited is about 1.9%, meaning it keeps roughly 1.9% 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 Patel Integrated Logistics 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.