As of 2025-05-07, the Intrinsic Value of Tata Consumer Products Ltd (TATACONSUM.NS) is 311.64 INR. This TATACONSUM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,155.30 INR, the upside of Tata Consumer Products Ltd is -73.00%.
The range of the Intrinsic Value is 258.59 - 397.38 INR
Based on its market price of 1,155.30 INR and our intrinsic valuation, Tata Consumer Products Ltd (TATACONSUM.NS) is overvalued by 73.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.59 - 397.38 | 311.64 | -73.0% |
| DCF (Growth 10y) | 321.28 - 480.29 | 382.79 | -66.9% |
| DCF (EBITDA 5y) | 453.18 - 630.28 | 555.74 | -51.9% |
| DCF (EBITDA 10y) | 470.55 - 682.29 | 582.10 | -49.6% |
| Fair Value | 323.01 - 323.01 | 323.01 | -72.04% |
| P/E | 258.52 - 417.84 | 305.38 | -73.6% |
| EV/EBITDA | 286.49 - 460.37 | 363.93 | -68.5% |
| EPV | 188.18 - 229.88 | 209.03 | -81.9% |
| DDM - Stable | 69.47 - 144.51 | 106.99 | -90.7% |
| DDM - Multi | 188.76 - 293.23 | 228.83 | -80.2% |
| Market Cap (mil) | 1,143,169.40 |
| Beta | 0.85 |
| Outstanding shares (mil) | 989.50 |
| Enterprise Value (mil) | 1,139,836.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.53% |
| Cost of Debt | 8.09% |
| WACC | 14.29% |