US · YTRA
Yatra Online, Inc.
- Sector
- Consumer Cyclical · Travel Services
- Headquarters
- Gurugram 122008
- Website
- yatra.com
Price · as of 2025-03-31
$1.03
Market cap 71.19M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $21.12 | +1,950.49% |
| Graham-Dodd Method(GD) | $0.40 | -61.17% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $7.50 | ||||
| 2019 | $3.98 | $1.59 | $0.00 | $0.00 | $3.20 |
| 2020 | $1.50 | $0.92 | $0.00 | $0.00 | $0.70 |
| 2021 | $2.28 | $1.33 | $0.00 | $0.00 | $5.60 |
| 2022 | $1.99 | $1.08 | $1.73 | $0.00 | $0.00 |
| 2023 | $2.26 | $1.13 | $310.61 | $0.00 | $0.00 |
| 2024 | $1.20 | $1.00 | $57.22 | $0.30 | $0.00 |
| 2025 | $0.96 | $0.94 | $337.41 | $0.40 | $0.00 |
AI valuation
Our deep-learning model estimates Yatra Online, Inc.'s (YTRA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $1.03
- AI upside
- -100%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$21.12
+1,950.49% upside
Graham-Dodd
$0.40
-61.17% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| YTRA | Yatra Online, Inc. | $1.03 | 71.19M | -9% | +1,950% | -61% | — | 879.72 | 1.73 | 1.18 | 20.80 | 453.60 | 3.06 | 49.22% | -1.14% | -1.34% | 0.20% | -2.96% | 0.08% | 0.15 | -1.18 | 2.09 | 1.64 | 0.45 | 19394.00% | 8985.00% | 284936.00% | -6.26% | -0.06 | -19.22% | 0.00% | 0.00% | 2.12% | -91.24 | -14.05 | 1.04 | -0.04 |
| AOUT | American Outdoor Brands, … | $9.10 | 115.18M | +1,418% | -58% | +52% | — | -1589.94 | 0.69 | 0.55 | 10.08 | — | 0.84 | 44.65% | -0.07% | -0.03% | -0.04% | -0.03% | -0.03% | 0.19 | — | 4.66 | 1.71 | 0.75 | -9936.00% | 1055.00% | -11380.00% | -2.07% | 0.04 | -1.37% | 0.00% | 0.00% | 3.14% | -859.01 | -52.14 | 0.60 | 2.20 |
| FLL | Full House Resorts, Inc. | $2.25 | 81.09M | +1,063% | +59% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| GRWG | GrowGeneration Corp. | $1.13 | 67.62M | +4,774% | -59% | — | +450% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| INTG | The InterGroup Corporatio… | $30.03 | 64.53M | +544% | +68% | — | — | -7.04 | -0.44 | 0.59 | 16.03 | — | -0.44 | 26.71% | 11.87% | -8.31% | 6.43% | 7.49% | -5.05% | -2.29 | 0.51 | 1.16 | 0.41 | 13.46 | -4386.00% | 1073.00% | 75671.00% | 9.67% | 0.37 | 3.57% | 0.00% | 0.00% | 1.05% | 29.92 | 62.81 | 3.55 | 0.08 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| PRPL | Purple Innovation, Inc. | $0.70 | 75.23M | +3,611% | -57% | — | — | -0.81 | 3.93 | 0.16 | -4.61 | — | 7.01 | 37.13% | -18.89% | -20.07% | -144.67% | -47.17% | -28.09% | 7.83 | -5.26 | 1.25 | 0.61 | -2.86 | -2222.00% | -444.00% | -6410.00% | -31.65% | -0.18 | -12.84% | 0.00% | 0.00% | 0.00% | -2.26 | -8.30 | 0.43 | -1.75 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| RRGB | Red Robin Gourmet Burgers… | $5.03 | 90.36M | +528% | -63% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| THCH | TH International Limited | $2.14 | 68.56M | +130% | -41% | — | +161% | -1.60 | -0.88 | 0.53 | -9.21 | — | -0.78 | 15.35% | -25.09% | -29.62% | 72.62% | -33.32% | -24.37% | -2.23 | -15.55 | 0.27 | 0.22 | -6.48 | -5528.00% | -1172.00% | -7083.00% | -19.37% | -0.03 | -13.60% | 0.00% | 0.00% | 0.00% | -7.03 | -17.21 | 1.76 | -2.91 |
| UHG | United Homes Group, Inc. | $1.17 | 68.83M | +7,327% | +32% | +379% | +1,261% | 4.30 | 3.02 | 0.43 | 35.17 | — | 3.50 | 17.42% | 1.11% | 10.12% | 262.89% | 4.45% | 16.63% | 1.80 | — | 2.76 | 0.36 | 11.48 | -6170.00% | 1002.00% | -4508.00% | 7.64% | 0.19 | 13.36% | 0.00% | 0.00% | 0.00% | 58.35 | 19.42 | 0.65 | 3.15 |
About Yatra Online, Inc.
Yatra Online, Inc. operates as an online travel company in India and internationally. It operates in Air Ticketing, and Hotels and Packages, and Other Services segments. The company provides travel-related services, including domestic and international air ticketing, hotel bookings, homestays, holiday packages, bus ticketing, rail ticketing, cab bookings, and ancillary services for leisure and business travelers. It also offers various services, including exploring and searching comprises web and mobile platforms that enable customers to explore and search flights, hotels, holiday packages, buses, trains, and activities through its website, www.yatra.com. In addition, the company provides its services through mobile applications that comprise Yatra, a mobile interface; Yatra Web Check-In, an application for flight check-in process for travelers; and Yatra Corporate, a self-booking application for business customers. Further, it offers tours, sightseeing, shows, and event services; rail and cab services, and other ancillary travel services; and sells travel vouchers and coupons. As of March 31, 2022, the company served approximately 12.4 million customers. Yatra Online, Inc. was incorporated in 2005 and is based in Gurugram, India.
- CEO
- Siddhartha Gupta
- Employees
- 1.27K
- Beta
- 0.76
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.12 ÷ $1.03) − 1 = +1,950.49% (DCF, example).