As of 2025-05-22, the Intrinsic Value of Tanla Platforms Ltd (TANLA.NS) is 456.16 INR. This TANLA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 562.30 INR, the upside of Tanla Platforms Ltd is -18.90%.
The range of the Intrinsic Value is 400.02 - 538.25 INR
Based on its market price of 562.30 INR and our intrinsic valuation, Tanla Platforms Ltd (TANLA.NS) is overvalued by 18.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 400.02 - 538.25 | 456.16 | -18.9% |
| DCF (Growth 10y) | 486.60 - 644.89 | 551.65 | -1.9% |
| DCF (EBITDA 5y) | 568.50 - 699.44 | 657.63 | 17.0% |
| DCF (EBITDA 10y) | 595.54 - 755.04 | 688.90 | 22.5% |
| Fair Value | 944.31 - 944.31 | 944.31 | 67.94% |
| P/E | 562.81 - 896.66 | 631.28 | 12.3% |
| EV/EBITDA | 491.93 - 598.91 | 560.55 | -0.3% |
| EPV | 309.08 - 356.47 | 332.77 | -40.8% |
| DDM - Stable | 181.17 - 341.66 | 261.41 | -53.5% |
| DDM - Multi | 298.52 - 429.01 | 351.55 | -37.5% |
| Market Cap (mil) | 75,516.89 |
| Beta | 1.29 |
| Outstanding shares (mil) | 134.30 |
| Enterprise Value (mil) | 67,350.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.27% |
| Cost of Debt | 5.73% |
| WACC | 15.18% |