As of 2025-05-22, the Intrinsic Value of Tiger Logistics (India) Ltd (536264.BO) is 33.97 INR. This 536264.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.44 INR, the upside of Tiger Logistics (India) Ltd is -37.60%.
The range of the Intrinsic Value is 28.60 - 41.95 INR
Based on its market price of 54.44 INR and our intrinsic valuation, Tiger Logistics (India) Ltd (536264.BO) is overvalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.60 - 41.95 | 33.97 | -37.6% |
| DCF (Growth 10y) | 36.13 - 50.85 | 42.12 | -22.6% |
| DCF (EBITDA 5y) | 41.22 - 59.14 | 48.00 | -11.8% |
| DCF (EBITDA 10y) | 44.42 - 63.47 | 51.85 | -4.8% |
| Fair Value | 11.60 - 11.60 | 11.60 | -78.68% |
| P/E | 40.27 - 52.70 | 47.55 | -12.7% |
| EV/EBITDA | 17.88 - 45.50 | 29.02 | -46.7% |
| EPV | 12.93 - 16.13 | 14.53 | -73.3% |
| DDM - Stable | 11.00 - 21.12 | 16.06 | -70.5% |
| DDM - Multi | 24.37 - 36.62 | 29.29 | -46.2% |
| Market Cap (mil) | 5,755.40 |
| Beta | 1.36 |
| Outstanding shares (mil) | 105.72 |
| Enterprise Value (mil) | 6,048.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.33% |
| Cost of Debt | 7.46% |
| WACC | 15.14% |