As of 2025-08-31, the Intrinsic Value of Taneja Aerospace and Aviation Ltd (522229.BO) is 63.82 INR. This 522229.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 395.00 INR, the upside of Taneja Aerospace and Aviation Ltd is -83.80%.
The range of the Intrinsic Value is 52.69 - 83.65 INR
Based on its market price of 395.00 INR and our intrinsic valuation, Taneja Aerospace and Aviation Ltd (522229.BO) is overvalued by 83.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.69 - 83.65 | 63.82 | -83.8% |
| DCF (Growth 10y) | 54.46 - 81.94 | 64.57 | -83.7% |
| DCF (EBITDA 5y) | 192.99 - 253.92 | 218.46 | -44.7% |
| DCF (EBITDA 10y) | 125.09 - 187.56 | 150.89 | -61.8% |
| Fair Value | 177.21 - 177.21 | 177.21 | -55.14% |
| P/E | 209.30 - 375.26 | 303.68 | -23.1% |
| EV/EBITDA | 270.36 - 358.44 | 325.81 | -17.5% |
| EPV | 46.83 - 61.42 | 54.13 | -86.3% |
| DDM - Stable | 32.05 - 73.94 | 52.99 | -86.6% |
| DDM - Multi | 33.98 - 59.91 | 43.27 | -89.0% |
| Market Cap (mil) | 10,072.50 |
| Beta | 1.02 |
| Outstanding shares (mil) | 25.50 |
| Enterprise Value (mil) | 9,921.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.06% |
| Cost of Debt | 5.00% |
| WACC | 16.05% |