As of 2025-08-03, the Intrinsic Value of T & I Global Ltd (522294.BO) is 145.28 INR. This 522294.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.95 INR, the upside of T & I Global Ltd is -17.90%.
The range of the Intrinsic Value is 125.87 - 175.04 INR
Based on its market price of 176.95 INR and our intrinsic valuation, T & I Global Ltd (522294.BO) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125.87 - 175.04 | 145.28 | -17.9% |
| DCF (Growth 10y) | 133.80 - 177.37 | 151.20 | -14.6% |
| DCF (EBITDA 5y) | 200.84 - 244.85 | 221.03 | 24.9% |
| DCF (EBITDA 10y) | 203.06 - 254.86 | 226.54 | 28.0% |
| Fair Value | 40.24 - 40.24 | 40.24 | -77.26% |
| P/E | 161.97 - 311.63 | 216.20 | 22.2% |
| EV/EBITDA | 84.46 - 132.99 | 111.65 | -36.9% |
| EPV | 373.09 - 436.82 | 404.96 | 128.9% |
| DDM - Stable | 29.78 - 54.35 | 42.06 | -76.2% |
| DDM - Multi | 41.63 - 61.36 | 49.77 | -71.9% |
| Market Cap (mil) | 897.14 |
| Beta | 0.43 |
| Outstanding shares (mil) | 5.07 |
| Enterprise Value (mil) | 825.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.12% |
| Cost of Debt | 5.00% |
| WACC | 10.88% |