As of 2025-07-06, the Intrinsic Value of Tuticorin Alkali Chemicals and Fertilizers Ltd (506808.BO) is 47.09 INR. This 506808.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.52 INR, the upside of Tuticorin Alkali Chemicals and Fertilizers Ltd is -40.80%.
The range of the Intrinsic Value is 37.12 - 64.50 INR
Based on its market price of 79.52 INR and our intrinsic valuation, Tuticorin Alkali Chemicals and Fertilizers Ltd (506808.BO) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.12 - 64.50 | 47.09 | -40.8% |
| DCF (Growth 10y) | 39.39 - 65.07 | 48.94 | -38.5% |
| DCF (EBITDA 5y) | 64.98 - 101.60 | 80.09 | 0.7% |
| DCF (EBITDA 10y) | 52.71 - 87.74 | 66.75 | -16.1% |
| Fair Value | 127.60 - 127.60 | 127.60 | 60.46% |
| P/E | 96.40 - 140.46 | 109.32 | 37.5% |
| EV/EBITDA | 49.86 - 69.82 | 55.55 | -30.1% |
| EPV | 27.74 - 43.29 | 35.52 | -55.3% |
| DDM - Stable | 21.86 - 42.87 | 32.36 | -59.3% |
| DDM - Multi | 25.27 - 40.08 | 31.12 | -60.9% |
| Market Cap (mil) | 9,688.72 |
| Beta | 0.56 |
| Outstanding shares (mil) | 121.84 |
| Enterprise Value (mil) | 10,662.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.53% |
| Cost of Debt | 22.66% |
| WACC | 15.98% |