As of 2025-07-08, the Intrinsic Value of Tamboli Capital Ltd (533170.BO) is 22.71 INR. This 533170.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.00 INR, the upside of Tamboli Capital Ltd is -86.80%.
The range of the Intrinsic Value is 20.76 - 201.53 INR
Based on its market price of 172.00 INR and our intrinsic valuation, Tamboli Capital Ltd (533170.BO) is overvalued by 86.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.76 - 201.53 | 22.71 | -86.8% |
| DCF (Growth 10y) | 20.76 - 214.17 | 22.71 | -86.8% |
| DCF (EBITDA 5y) | 20.76 - 272.77 | 22.83 | -86.7% |
| DCF (EBITDA 10y) | 20.76 - 268.19 | 22.71 | -86.8% |
| Fair Value | 194.42 - 194.42 | 194.42 | 13.04% |
| P/E | 170.31 - 216.66 | 189.99 | 10.5% |
| EV/EBITDA | 167.62 - 247.31 | 197.96 | 15.1% |
| EPV | 19.32 - 201.49 | 110.41 | -35.8% |
| DDM - Stable | 56.16 - 118.48 | 87.32 | -49.2% |
| DDM - Multi | 86.91 - 140.70 | 107.31 | -37.6% |
| Market Cap (mil) | 1,706.24 |
| Beta | 1.08 |
| Outstanding shares (mil) | 9.92 |
| Enterprise Value (mil) | 1,541.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.80% |
| Cost of Debt | 14,186.19% |
| WACC | 376.99% |