As of 2026-04-04, the Intrinsic Value of TGV SRAAC Ltd (507753.BO) is 111.51 INR. This 507753.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.52 INR, the upside of TGV SRAAC Ltd is 23.20%.
The range of the Intrinsic Value is 93.16 - 138.41 INR
Based on its market price of 90.52 INR and our intrinsic valuation, TGV SRAAC Ltd (507753.BO) is undervalued by 23.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.16 - 138.41 | 111.51 | 23.2% |
| DCF (Growth 10y) | 141.07 - 201.51 | 165.79 | 83.2% |
| DCF (EBITDA 5y) | 175.65 - 219.87 | 203.79 | 125.1% |
| DCF (EBITDA 10y) | 204.59 - 266.45 | 239.56 | 164.7% |
| Fair Value | 293.21 - 293.21 | 293.21 | 223.91% |
| P/E | 92.79 - 177.80 | 105.83 | 16.9% |
| EV/EBITDA | 114.98 - 161.81 | 135.60 | 49.8% |
| EPV | 64.79 - 80.26 | 72.52 | -19.9% |
| DDM - Stable | 48.98 - 89.07 | 69.03 | -23.7% |
| DDM - Multi | 84.98 - 120.09 | 99.53 | 10.0% |
| Market Cap (mil) | 9,693.79 |
| Beta | 1.65 |
| Outstanding shares (mil) | 107.09 |
| Enterprise Value (mil) | 11,650.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.31% |
| Cost of Debt | 7.02% |
| WACC | 13.07% |