As of 2026-04-03, the Intrinsic Value of Taneja Aerospace and Aviation Ltd (522229.BO) is 67.80 INR. This 522229.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.35 INR, the upside of Taneja Aerospace and Aviation Ltd is -71.70%.
The range of the Intrinsic Value is 56.69 - 87.26 INR
Based on its market price of 239.35 INR and our intrinsic valuation, Taneja Aerospace and Aviation Ltd (522229.BO) is overvalued by 71.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.69 - 87.26 | 67.80 | -71.7% |
| DCF (Growth 10y) | 60.31 - 88.58 | 70.77 | -70.4% |
| DCF (EBITDA 5y) | 168.30 - 242.38 | 192.09 | -19.7% |
| DCF (EBITDA 10y) | 122.49 - 192.30 | 146.57 | -38.8% |
| Fair Value | 174.73 - 174.73 | 174.73 | -27.00% |
| P/E | 184.22 - 297.46 | 229.64 | -4.1% |
| EV/EBITDA | 242.43 - 327.97 | 268.16 | 12.0% |
| EPV | 50.79 - 64.14 | 57.47 | -76.0% |
| DDM - Stable | 33.91 - 76.72 | 55.32 | -76.9% |
| DDM - Multi | 37.62 - 64.33 | 47.31 | -80.2% |
| Market Cap (mil) | 6,103.43 |
| Beta | 1.02 |
| Outstanding shares (mil) | 25.50 |
| Enterprise Value (mil) | 5,871.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.31% |
| Cost of Debt | 5.00% |
| WACC | 15.31% |