As of 2026-05-28, the Intrinsic Value of Tata Coffee Ltd (TATACOFFEE.NS) is 200.14 INR. This TATACOFFEE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 343.80 INR, the upside of Tata Coffee Ltd is -41.80%.
The range of the Intrinsic Value is 136.61 - 334.08 INR
Based on its market price of 343.80 INR and our intrinsic valuation, Tata Coffee Ltd (TATACOFFEE.NS) is overvalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 136.61 - 334.08 | 200.14 | -41.8% |
| DCF (Growth 10y) | 213.56 - 487.41 | 302.41 | -12.0% |
| DCF (EBITDA 5y) | 277.52 - 489.42 | 376.08 | 9.4% |
| DCF (EBITDA 10y) | 334.04 - 639.13 | 466.51 | 35.7% |
| Fair Value | 240.41 - 240.41 | 240.41 | -30.07% |
| P/E | 165.59 - 347.10 | 257.22 | -25.2% |
| EV/EBITDA | 195.05 - 346.91 | 259.33 | -24.6% |
| EPV | 62.55 - 109.91 | 86.23 | -74.9% |
| DDM - Stable | 49.49 - 124.43 | 86.96 | -74.7% |
| DDM - Multi | 206.53 - 382.89 | 266.48 | -22.5% |
| Market Cap (mil) | 64,211.53 |
| Beta | 0.87 |
| Outstanding shares (mil) | 186.77 |
| Enterprise Value (mil) | 74,229.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.28% |
| Cost of Debt | 6.66% |
| WACC | 12.89% |