As of 2025-07-15, the Intrinsic Value of TD Power Systems Ltd (TDPOWERSYS.NS) is 284.48 INR. This TDPOWERSYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 500.15 INR, the upside of TD Power Systems Ltd is -43.10%.
The range of the Intrinsic Value is 223.25 - 404.84 INR
Based on its market price of 500.15 INR and our intrinsic valuation, TD Power Systems Ltd (TDPOWERSYS.NS) is overvalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 223.25 - 404.84 | 284.48 | -43.1% |
| DCF (Growth 10y) | 296.20 - 528.97 | 375.36 | -25.0% |
| DCF (EBITDA 5y) | 423.36 - 664.22 | 524.49 | 4.9% |
| DCF (EBITDA 10y) | 486.74 - 804.81 | 617.36 | 23.4% |
| Fair Value | 279.44 - 279.44 | 279.44 | -44.13% |
| P/E | 300.47 - 492.27 | 406.97 | -18.6% |
| EV/EBITDA | 215.06 - 420.45 | 295.65 | -40.9% |
| EPV | 89.37 - 109.62 | 99.49 | -80.1% |
| DDM - Stable | 82.68 - 209.74 | 146.21 | -70.8% |
| DDM - Multi | 170.54 - 339.36 | 227.35 | -54.5% |
| Market Cap (mil) | 78,113.43 |
| Beta | 2.05 |
| Outstanding shares (mil) | 156.18 |
| Enterprise Value (mil) | 75,780.54 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.13% |
| Cost of Debt | 7.46% |
| WACC | 11.13% |