Yatra Online Limited (YATRA) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Yatra Online Limited ₹87.52, price ₹98.83, upside -11.4%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Yatra Online 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 Oct 2, 2026.
How to read this chart
36‑month range ₹65.98 – ₹191.34 · fair‑value band ₹57.99 – ₹135.50 · the ₹98.83 price screens above the ₹87.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Yatra Online in your weekly email
Every Wednesday you see whether Yatra Online 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.
Yatra Online Limited provides reservation and booking services related to transport, travel, tours, and tourism in India and internationally. It offers flight reservation, hotel booking and holiday packages, ground transportation, train and bus tickets, cab booking, car rental, visa and passport, travel insurance, and freight forwarding services.
Show more
Yatra Online Limited provides reservation and booking services related to transport, travel, tours, and tourism in India and internationally. It offers flight reservation, hotel booking and holiday packages, ground transportation, train and bus tickets, cab booking, car rental, visa and passport, travel insurance, and freight forwarding services. It serves its products through internet, mobile, call center, and retail lounges. The company was incorporated in 2005 and is based in Gurugram, India. Yatra Online Limited operates as a subsidiary of THCL Travel Holding Cyprus Limited.
Stock analysis
Yatra Online Limited (YATRA) currently trades at ₹98.83, while our model-based Fair Value estimate is ₹87.52, 11.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹104.51 per share, and 7 of the 24 models we run sit above the ₹98.83 price.
Bear case: the Economic Profit group reads lowest at ₹23.74, and 17 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹57.99 (bear) to ₹135.50 (bull), the price of ₹98.83 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 53/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Yatra Online Limited reported revenue of ₹10.1B in FY2026 versus ₹2.0B in FY2022, a compound +50.1%/yr. Reported net income was ₹468M in FY2026.
Key figures
Market cap ₹15.5B (≈ $161M) · P/E ratio 49.9 · P/S ratio 2.32 · EPS (TTM) ₹1.98 · Net margin 4.7% · Return on equity 5.8% · Return on assets (EBIT) 3.8% · Operating margin 0.7%.
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 48% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −11%, YATRA screens richer than that median.
Fair Value models
Bear ₹57.99Fair Value ₹87.52Bull ₹135.50
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 (₹1.01 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+27.2%
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.
+42.4%
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.
+51.7%
Start year 2021 (pandemic)
Revenue growth 8 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.
−0.9%
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 years), in INR (mathematically smoothed) ⓘ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 3 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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+83.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+83.0%
Dividend (yield on the price)0.0%
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.−59% → 4%
2026 sits 111% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
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).
+17.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+20.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +12.8% a year for the price and +15.5% for the forecasts.
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.Travel Services · 83 stocks
Beats the industry median on 2/13 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−11.4% · Below median
Profitability
Return on equity (TTM)5.8% · Below median
Return on assets1.8% · Below median
Net margin (TTM)3.2% · Below median
Operating margin (TTM)0.7% · Bottom 25%
Growth and dividend
Revenue growth−10.4% · Bottom 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Travel Services median · lower = cheaper
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 Yatra Online Limited (YATRA) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ₹87.52 versus a price of ₹98.83, about −11% upside (overvalued).
What is the fair value of YATRA?
Our model-based fair value for Yatra Online Limited is ₹87.52 (as of Oct 2, 2026), built from audited fundamentals. The current price: ₹98.83.
What is the quality score of YATRA?
Yatra Online Limited has a Quality Score of 53/100. 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 Yatra Online Limited (YATRA)?
Our model-based price target is the fair value of ₹87.52 (as of Oct 2, 2026) from 24 valuation models. Cautious scenario ₹57.99, optimistic scenario ₹135.50. It is a calculation from audited fundamentals, not an analyst target.
What is the Yatra Online Limited stock forecast for 2026?
Our models put fair value at ₹87.52, about −11% upside versus a price of ₹98.83 (overvalued). Cautious scenario ₹57.99, optimistic scenario ₹135.50. The calculation is refreshed regularly with new filings.
What is the revenue of Yatra Online Limited (YATRA)?
Yatra Online Limited reported trailing-twelve-month revenue of about ₹9.8B (latest available figure, as of Oct 2, 2026).
What growth is priced into Yatra Online Limited (YATRA)?
For today's price to be fair in a discounted-cash-flow model, Yatra Online Limited would have to grow free cash flow by +17.5 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +51.7 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of YATRA use?
Our models discount Yatra Online Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.18, 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 Yatra Online Limited that is +17.5 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has Yatra Online Limited (YATRA) delivered so far?
Over the past 5 years revenue at Yatra Online Limited grew +51.7 % a year. The price currently implies +17.5 % 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 Yatra Online Limited (YATRA) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Yatra Online Limited (+17.5 % 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 Yatra Online Limited (YATRA)?
The free-cash-flow yield on the price is 4.80 %: that much free cash flow Yatra Online Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yatra Online Limited (YATRA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yatra Online Limited it is ₹87.52 per share (as of Oct 2, 2026), against a price of ₹98.83. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Yatra Online Limited stock overvalued or undervalued in 2026?
As of Oct 2, 2026, YATRA trades above its calculated fair value: price ₹98.83, fair value ₹87.52, a gap of about −11% (overvalued). 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 YATRA?
No. The price is what the market pays today (₹98.83); the fair value is what the company's own numbers justify (₹87.52). For Yatra Online Limited the two are ₹11.31 per share apart. That gap is exactly why we show both numbers side by side.
How much is Yatra Online Limited worth?
The market values Yatra Online Limited at about ₹15.5B (market capitalisation, as of Oct 2, 2026). Per share that is ₹98.83; our models calculate a fair value of ₹87.52 per share.
What do the bullish and bearish scenarios say about YATRA?
Our models span a range for Yatra Online Limited: cautious scenario ₹57.99, base ₹87.52, optimistic ₹135.50 per share (as of Oct 2, 2026, price ₹98.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of YATRA?
Yatra Online Limited trades at a price-to-earnings ratio of 49.9 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹87.52 is built from several models across several years. Other multiples: P/B 1.9, P/S 1.6, EV/EBITDA 19.2.
How solid is the balance sheet of Yatra Online Limited (YATRA)?
Balance-sheet figures for Yatra Online Limited (as of Oct 2, 2026): return on equity 5.8%, debt of 0.00 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is YATRA from its 52-week high?
Yatra Online Limited trades at ₹98.83, about 48% below its 52-week high of ₹191.34 and 9% above the low of ₹90.38 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹87.52 is for.
Which stocks are comparable to Yatra Online Limited?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, 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 Yatra Online Limited stock attractive at the current price?
The data as of Oct 2, 2026: price ₹98.83, calculated fair value ₹87.52 (−11%), Quality Score 53/100, 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 YATRA calculated?
We run Yatra Online 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 ₹87.52, 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. Yatra Online Limited itself currently trades above fair value. 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 Yatra Online Limited (YATRA)?
The closing price on Oct 1, 2026 was ₹98.83. Our model-based fair value is ₹87.52, about −11% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yatra Online Limited right now?
A fairly wide model range (₹57.99 to ₹135.50) leaves room in how you read the outcome. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Yatra Online Limited
How large is the market capitalisation of Yatra Online Limited (YATRA)?
The market capitalisation of Yatra Online Limited is ₹15.5B (≈ $161M). 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 Yatra Online Limited (YATRA)?
The price-to-sales ratio of Yatra Online Limited is 2.32 (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 Yatra Online Limited (YATRA)?
Earnings per share at Yatra Online Limited are ₹1.98 (price ÷ EPS = P/E 49.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Yatra Online Limited (YATRA)?
The net margin of Yatra Online Limited is 4.7% (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 Yatra Online Limited (YATRA)?
The return on equity (ROE) of Yatra Online Limited is 5.8% (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 Yatra Online Limited (YATRA)?
On an EBIT basis the return on assets of Yatra Online Limited is 3.8% (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 Yatra Online Limited (YATRA)?
The operating margin of Yatra Online Limited is 0.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yatra Online Limited (YATRA)?
Revenue at Yatra Online Limited is growing −10.4% versus a year earlier (3y avg +42.4%). 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 Yatra Online Limited (YATRA)?
Earnings per share at Yatra Online Limited are growing −98.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Yatra Online Limited (YATRA) carry?
The net debt of Yatra Online Limited is ₹116M (fiscal year 2026, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Yatra Online Limited in the live analysis
One click puts Yatra Online 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.
