As of 2026-04-05, the Intrinsic Value of TCI Express Ltd (TCIEXP.NS) is 278.69 INR. This TCIEXP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 495.30 INR, the upside of TCI Express Ltd is -43.70%.
The range of the Intrinsic Value is 235.80 - 345.15 INR
Based on its market price of 495.30 INR and our intrinsic valuation, TCI Express Ltd (TCIEXP.NS) is overvalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 235.80 - 345.15 | 278.69 | -43.7% |
| DCF (Growth 10y) | 279.99 - 395.61 | 326.01 | -34.2% |
| DCF (EBITDA 5y) | 489.86 - 671.89 | 563.51 | 13.8% |
| DCF (EBITDA 10y) | 423.72 - 605.58 | 497.92 | 0.5% |
| Fair Value | 110.32 - 110.32 | 110.32 | -77.73% |
| P/E | 375.09 - 503.06 | 447.93 | -9.6% |
| EV/EBITDA | 334.84 - 437.28 | 398.43 | -19.6% |
| EPV | 117.91 - 144.86 | 131.39 | -73.5% |
| DDM - Stable | 103.53 - 204.39 | 153.96 | -68.9% |
| DDM - Multi | 224.09 - 335.31 | 268.05 | -45.9% |
| Market Cap (mil) | 19,029.43 |
| Beta | 1.32 |
| Outstanding shares (mil) | 38.42 |
| Enterprise Value (mil) | 18,682.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.32% |
| Cost of Debt | 33.07% |
| WACC | 15.37% |