As of 2025-05-04, the Intrinsic Value of Tata Steel Long Products Ltd (TATASTLLP.NS) is 1,584.19 INR. This TATASTLLP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 829.35 INR, the upside of Tata Steel Long Products Ltd is 91.00%.
The range of the Intrinsic Value is 786.98 - 2,817.48 INR
Based on its market price of 829.35 INR and our intrinsic valuation, Tata Steel Long Products Ltd (TATASTLLP.NS) is undervalued by 91.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,392.22) - (1,944.96) | (2,217.20) | -367.3% |
| DCF (Growth 10y) | 786.98 - 2,817.48 | 1,584.19 | 91.0% |
| DCF (EBITDA 5y) | (2,214.13) - (1,974.38) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 193.92 - 967.62 | 478.70 | -42.3% |
| Fair Value | -2,160.09 - -2,160.09 | -2,160.09 | -360.46% |
| P/E | (5,719.91) - (7,447.99) | (6,275.06) | -856.6% |
| EV/EBITDA | (2,492.21) - (2,345.68) | (2,434.01) | -393.5% |
| EPV | (1,215.70) - (1,041.92) | (1,128.81) | -236.1% |
| DDM - Stable | (1,014.48) - (1,869.42) | (1,441.95) | -273.9% |
| DDM - Multi | (721.98) - (1,078.29) | (867.31) | -204.6% |
| Market Cap (mil) | 37,403.68 |
| Beta | 1.20 |
| Outstanding shares (mil) | 45.10 |
| Enterprise Value (mil) | 174,989.69 |
| Market risk premium | 8.31% |
| Cost of Equity | 29.30% |
| Cost of Debt | 7.00% |
| WACC | 10.83% |