As of 2025-07-04, the Intrinsic Value of Texmaco Rail & Engineering Ltd (TEXRAIL.NS) is 90.31 INR. This TEXRAIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.29 INR, the upside of Texmaco Rail & Engineering Ltd is -48.20%.
The range of the Intrinsic Value is 73.54 - 114.85 INR
Based on its market price of 174.29 INR and our intrinsic valuation, Texmaco Rail & Engineering Ltd (TEXRAIL.NS) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.54 - 114.85 | 90.31 | -48.2% |
| DCF (Growth 10y) | 139.96 - 212.78 | 169.66 | -2.7% |
| DCF (EBITDA 5y) | 378.58 - 521.69 | 427.87 | 145.5% |
| DCF (EBITDA 10y) | 445.51 - 669.18 | 527.20 | 202.5% |
| Fair Value | 155.94 - 155.94 | 155.94 | -10.53% |
| P/E | 146.32 - 192.12 | 166.04 | -4.7% |
| EV/EBITDA | 116.38 - 258.71 | 185.15 | 6.2% |
| EPV | 1.28 - 4.93 | 3.10 | -98.2% |
| DDM - Stable | 27.21 - 49.76 | 38.48 | -77.9% |
| DDM - Multi | 79.67 - 114.79 | 94.18 | -46.0% |
| Market Cap (mil) | 69,623.63 |
| Beta | 2.39 |
| Outstanding shares (mil) | 399.47 |
| Enterprise Value (mil) | 76,999.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.66% |
| Cost of Debt | 13.41% |
| WACC | 16.53% |