As of 2025-10-14, the Intrinsic Value of Tejas Networks Ltd (TEJASNET.NS) is 1.45 INR. This TEJASNET.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 593.10 INR, the upside of Tejas Networks Ltd is -99.80%.
The range of the Intrinsic Value is (135.65) - 392.49 INR
Based on its market price of 593.10 INR and our intrinsic valuation, Tejas Networks Ltd (TEJASNET.NS) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (537.83) - (388.03) | (430.83) | -172.6% |
| DCF (Growth 10y) | (135.65) - 392.49 | 1.45 | -99.8% |
| DCF (EBITDA 5y) | 1,314.54 - 2,619.31 | 1,760.41 | 196.8% |
| DCF (EBITDA 10y) | 1,418.55 - 3,981.99 | 2,272.38 | 283.1% |
| Fair Value | 248.76 - 248.76 | 248.76 | -58.06% |
| P/E | 328.17 - 791.33 | 516.98 | -12.8% |
| EV/EBITDA | 535.31 - 1,829.07 | 972.64 | 64.0% |
| EPV | (75.79) - (7.38) | (41.59) | -107.0% |
| DDM - Stable | 40.20 - 120.20 | 80.20 | -86.5% |
| DDM - Multi | 319.73 - 834.61 | 472.92 | -20.3% |
| Market Cap (mil) | 104,415.26 |
| Beta | 1.63 |
| Outstanding shares (mil) | 176.05 |
| Enterprise Value (mil) | 135,087.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.39% |
| Cost of Debt | 16.12% |
| WACC | 14.77% |