As of 2025-05-18, the Intrinsic Value of Tourism Finance Corporation of India Ltd (TFCILTD.NS) is 96.87 INR. This TFCILTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.11 INR, the upside of Tourism Finance Corporation of India Ltd is -52.10%.
The range of the Intrinsic Value is 48.36 - 199.39 INR
Based on its market price of 202.11 INR and our intrinsic valuation, Tourism Finance Corporation of India Ltd (TFCILTD.NS) is overvalued by 52.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.36 - 199.39 | 96.87 | -52.1% |
| DCF (Growth 10y) | 68.02 - 214.10 | 115.20 | -43.0% |
| DCF (EBITDA 5y) | 12.53 - 67.36 | 36.00 | -82.2% |
| DCF (EBITDA 10y) | 36.40 - 92.54 | 60.31 | -70.2% |
| Fair Value | 50.76 - 50.76 | 50.76 | -74.88% |
| P/E | 138.48 - 194.44 | 165.85 | -17.9% |
| EV/EBITDA | (13.83) - 65.87 | 20.89 | -89.7% |
| EPV | (8.03) - 5.72 | (1.16) | -100.6% |
| DDM - Stable | 84.24 - 192.57 | 138.40 | -31.5% |
| DDM - Multi | 109.92 - 188.94 | 138.40 | -31.5% |
| Market Cap (mil) | 18,715.39 |
| Beta | 1.45 |
| Outstanding shares (mil) | 92.60 |
| Enterprise Value (mil) | 28,424.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.59% |
| Cost of Debt | 5.00% |
| WACC | 8.34% |