Consumer Services · NSE: TRENT
Intrynsic's multi-model valuation estimates Trent Limited's fair value at ₹1,158 per share (range ₹879–₹1,276) against a market price of ₹2,635 - a gap of -56.0% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹2,635
close of 29 Sept 2026
Est. fair value
₹1,158
₹879–₹1,276
Gap
-56.0%
price vs estimate
Trading ~56% above our estimated fair-value range. Assumptions and per-model workings are below.
Trent is the Tata group's retailer, running the Westside and fast-growing Zudio fashion chains along with a stake in Star grocery stores. Rapid store additions drive its growth.
Consumer Services · Other Consumer Services
Over the last 3 years, revenue grew 34.5%/yr and profit grew 63.5%/yr.
Every ₹100 of shareholder money earned ₹24.6 in profit last year, vs a sector median of 8.1%.
Debt is only 0.37x shareholder equity — a light load.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹26 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Trent Limited with 3 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹1,158 | -56% | - |
| EV/EBITDAIndustry Comparison Method | ₹879 | -67% | - |
| P/E MultipleEarnings Multiple Method | ₹1,276 | -52% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 60.0% a year for the next decade - versus 45.4% historical revenue growth.
| Revenue | ₹20,074 Cr | |
| Net profit | ₹1,721 Cr | |
| EPS | ₹32.25 | |
| Free cash flow | ₹905 Cr | |
| ROE (latest) | 24.6% | |
| Revenue growth (CAGR) | 30.6% | |
| Profit growth (CAGR) | 45.6% |
Intrynsic's multi-model valuation estimates Trent Limited's fair value at ₹1,158 per share (range ₹879–₹1,276), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Trent Limited trades at ₹2,635 against Intrynsic's estimated fair value of ₹1,158 - the market price is 56% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Trent Limited trades at about 81.7 times its latest annual earnings per share.
Trent is the Tata group's retailer, running the Westside and fast-growing Zudio fashion chains along with a stake in Star grocery stores. Rapid store additions drive its growth.
Intrynsic runs 3 valuation models for Trent Limited (DCF, EV/EBITDA, P/E Multiple) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy