As of 2025-07-06, the Intrinsic Value of Tinna Rubber and Infrastructure Ltd (530475.BO) is 506.38 INR. This 530475.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 925.50 INR, the upside of Tinna Rubber and Infrastructure Ltd is -45.30%.
The range of the Intrinsic Value is 402.58 - 674.33 INR
Based on its market price of 925.50 INR and our intrinsic valuation, Tinna Rubber and Infrastructure Ltd (530475.BO) is overvalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 402.58 - 674.33 | 506.38 | -45.3% |
| DCF (Growth 10y) | 666.58 - 1,108.45 | 836.28 | -9.6% |
| DCF (EBITDA 5y) | 816.05 - 1,056.46 | 912.57 | -1.4% |
| DCF (EBITDA 10y) | 1,056.42 - 1,509.57 | 1,243.32 | 34.3% |
| Fair Value | 705.72 - 705.72 | 705.72 | -23.75% |
| P/E | 464.66 - 561.19 | 494.11 | -46.6% |
| EV/EBITDA | 340.69 - 402.20 | 377.23 | -59.2% |
| EPV | (8.18) - 10.75 | 1.28 | -99.9% |
| DDM - Stable | 130.95 - 268.19 | 199.57 | -78.4% |
| DDM - Multi | 355.42 - 584.99 | 443.86 | -52.0% |
| Market Cap (mil) | 15,853.81 |
| Beta | 3.55 |
| Outstanding shares (mil) | 17.13 |
| Enterprise Value (mil) | 17,164.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.28% |
| Cost of Debt | 10.16% |
| WACC | 14.69% |