As of 2025-08-12, the Intrinsic Value of Tata Motors Ltd (TATAMOTORS.NS) is 575.34 INR. This TATAMOTORS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 653.75 INR, the upside of Tata Motors Ltd is -12.00%.
The range of the Intrinsic Value is 484.83 - 708.01 INR
Based on its market price of 653.75 INR and our intrinsic valuation, Tata Motors Ltd (TATAMOTORS.NS) is overvalued by 12.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 484.83 - 708.01 | 575.34 | -12.0% |
| DCF (Growth 10y) | 565.21 - 786.29 | 656.05 | 0.4% |
| DCF (EBITDA 5y) | 590.71 - 681.18 | 634.30 | -3.0% |
| DCF (EBITDA 10y) | 643.50 - 777.24 | 706.50 | 8.1% |
| Fair Value | 1,889.61 - 1,889.61 | 1,889.61 | 189.04% |
| P/E | 536.17 - 1,591.81 | 791.34 | 21.0% |
| EV/EBITDA | 554.20 - 676.28 | 619.38 | -5.3% |
| EPV | 559.85 - 676.63 | 618.24 | -5.4% |
| DDM - Stable | 317.37 - 573.31 | 445.34 | -31.9% |
| DDM - Multi | 321.97 - 455.53 | 377.53 | -42.3% |
| Market Cap (mil) | 2,406,918.00 |
| Beta | 1.22 |
| Outstanding shares (mil) | 3,681.71 |
| Enterprise Value (mil) | 2,738,618.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.27% |
| Cost of Debt | 7.11% |
| WACC | 14.38% |