TATAMOTORS.NS
Tata Motors Ltd
Price:  
399.60 
INR
Volume:  
10,471,672.00
India | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TATAMOTORS.NS Intrinsic Value

-17.90 %
Upside

What is the intrinsic value of TATAMOTORS.NS?

As of 2025-10-22, the Intrinsic Value of Tata Motors Ltd (TATAMOTORS.NS) is 328.17 INR. This TATAMOTORS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 399.60 INR, the upside of Tata Motors Ltd is -17.90%.

The range of the Intrinsic Value is 276.76 - 402.94 INR

Is TATAMOTORS.NS undervalued or overvalued?

Based on its market price of 399.60 INR and our intrinsic valuation, Tata Motors Ltd (TATAMOTORS.NS) is overvalued by 17.90%.

399.60 INR
Stock Price
328.17 INR
Intrinsic Value
Intrinsic Value Details

TATAMOTORS.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 276.76 - 402.94 328.17 -17.9%
DCF (Growth 10y) 328.77 - 458.17 382.17 -4.4%
DCF (EBITDA 5y) 321.90 - 444.51 395.44 -1.0%
DCF (EBITDA 10y) 362.18 - 495.13 434.16 8.6%
Fair Value 1,777.84 - 1,777.84 1,777.84 344.91%
P/E 324.49 - 1,341.51 622.16 55.7%
EV/EBITDA 277.76 - 396.08 365.47 -8.5%
EPV 334.51 - 412.81 373.66 -6.5%
DDM - Stable 170.33 - 308.97 239.65 -40.0%
DDM - Multi 192.46 - 273.67 226.15 -43.4%

TATAMOTORS.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,458,595.00
Beta 1.40
Outstanding shares (mil) 6,152.64
Enterprise Value (mil) 2,790,295.00
Market risk premium 8.31%
Cost of Equity 16.94%
Cost of Debt 7.11%
WACC 14.28%