TATASTEEL.NS
Tata Steel Ltd
Price:  
161.45 
INR
Volume:  
31,989,508.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TATASTEEL.NS Intrinsic Value

-28.20 %
Upside

What is the intrinsic value of TATASTEEL.NS?

As of 2025-06-29, the Intrinsic Value of Tata Steel Ltd (TATASTEEL.NS) is 115.94 INR. This TATASTEEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.45 INR, the upside of Tata Steel Ltd is -28.20%.

The range of the Intrinsic Value is 88.41 - 157.76 INR

Is TATASTEEL.NS undervalued or overvalued?

Based on its market price of 161.45 INR and our intrinsic valuation, Tata Steel Ltd (TATASTEEL.NS) is overvalued by 28.20%.

161.45 INR
Stock Price
115.94 INR
Intrinsic Value
Intrinsic Value Details

TATASTEEL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 88.41 - 157.76 115.94 -28.2%
DCF (Growth 10y) 112.99 - 184.04 141.60 -12.3%
DCF (EBITDA 5y) 153.60 - 278.32 220.30 36.5%
DCF (EBITDA 10y) 153.23 - 268.59 210.63 30.5%
Fair Value 68.49 - 68.49 68.49 -57.58%
P/E 51.56 - 142.11 94.27 -41.6%
EV/EBITDA 80.00 - 167.47 129.31 -19.9%
EPV 97.96 - 131.88 114.92 -28.8%
DDM - Stable 10.17 - 18.46 14.32 -91.1%
DDM - Multi 85.50 - 111.06 96.23 -40.4%

TATASTEEL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,015,775.90
Beta 1.22
Outstanding shares (mil) 12,485.45
Enterprise Value (mil) 2,867,737.00
Market risk premium 8.31%
Cost of Equity 20.10%
Cost of Debt 9.28%
WACC 15.75%