As of 2025-06-28, the Intrinsic Value of Tribhovandas Bhimji Zaveri Ltd (TBZ.NS) is 199.69 INR. This TBZ.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.90 INR, the upside of Tribhovandas Bhimji Zaveri Ltd is 6.80%.
The range of the Intrinsic Value is 156.65 - 263.42 INR
Based on its market price of 186.90 INR and our intrinsic valuation, Tribhovandas Bhimji Zaveri Ltd (TBZ.NS) is undervalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.65 - 263.42 | 199.69 | 6.8% |
| DCF (Growth 10y) | 255.72 - 397.02 | 313.19 | 67.6% |
| DCF (EBITDA 5y) | 269.58 - 485.74 | 364.24 | 94.9% |
| DCF (EBITDA 10y) | 335.53 - 575.50 | 438.20 | 134.5% |
| Fair Value | 256.21 - 256.21 | 256.21 | 37.09% |
| P/E | 124.01 - 195.13 | 166.65 | -10.8% |
| EV/EBITDA | 89.50 - 259.96 | 150.13 | -19.7% |
| EPV | 60.07 - 92.50 | 76.29 | -59.2% |
| DDM - Stable | 39.72 - 69.74 | 54.73 | -70.7% |
| DDM - Multi | 140.40 - 193.04 | 162.68 | -13.0% |
| Market Cap (mil) | 12,471.84 |
| Beta | 1.92 |
| Outstanding shares (mil) | 66.73 |
| Enterprise Value (mil) | 19,407.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.64% |
| Cost of Debt | 7.91% |
| WACC | 13.10% |