As of 2025-06-05, the Intrinsic Value of Tata Steel BSL Ltd (TATASTLBSL.NS) is 237.58 INR. This TATASTLBSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.65 INR, the upside of Tata Steel BSL Ltd is 177.40%.
The range of the Intrinsic Value is 217.53 - 261.54 INR
Based on its market price of 85.65 INR and our intrinsic valuation, Tata Steel BSL Ltd (TATASTLBSL.NS) is undervalued by 177.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.53 - 261.54 | 237.58 | 177.4% |
| DCF (Growth 10y) | 248.85 - 293.47 | 269.31 | 214.4% |
| DCF (EBITDA 5y) | 240.82 - 350.92 | 285.14 | 232.9% |
| DCF (EBITDA 10y) | 262.55 - 348.31 | 297.69 | 247.6% |
| Fair Value | 326.56 - 326.56 | 326.56 | 281.28% |
| P/E | 300.23 - 1,387.25 | 781.00 | 811.9% |
| EV/EBITDA | 287.79 - 937.67 | 509.87 | 495.3% |
| EPV | 241.68 - 276.80 | 259.24 | 202.7% |
| DDM - Stable | 174.95 - 277.29 | 226.12 | 164.0% |
| DDM - Multi | 64.04 - 82.04 | 72.06 | -15.9% |
| Market Cap (mil) | 93,653.13 |
| Beta | |
| Outstanding shares (mil) | 1,093.44 |
| Enterprise Value (mil) | 143,909.53 |
| Market risk premium | 6.92% |
| Cost of Equity | 24.17% |
| Cost of Debt | 10.22% |
| WACC | 16.52% |