What is the intrinsic value of THANGAMAYL.NS?

As of 2025-05-20, the Intrinsic Value of Thanga Mayil Jewellery Ltd (THANGAMAYL.NS) is 996.29 INR. This THANGAMAYL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,934.50 INR, the upside of Thanga Mayil Jewellery Ltd is -48.50%.

The range of the Intrinsic Value is 746.02 - 1,423.51 INR

Is THANGAMAYL.NS undervalued or overvalued?

Based on its market price of 1,934.50 INR and our intrinsic valuation, Thanga Mayil Jewellery Ltd (THANGAMAYL.NS) is overvalued by 48.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	746.02 - 1,423.51	996.29	-48.5%
DCF (Growth 10y)	1,797.85 - 3,270.96	2,343.99	21.2%
DCF (EBITDA 5y)	1,791.33 - 3,295.78	2,479.88	28.2%
DCF (EBITDA 10y)	2,646.72 - 4,982.84	3,661.07	89.3%
Fair Value	929.46 - 929.46	929.46	-51.95%
P/E	371.04 - 839.81	526.65	-72.8%
EV/EBITDA	420.48 - 1,316.95	892.59	-53.9%
EPV	28.70 - 94.40	61.55	-96.8%
DDM - Stable	184.61 - 403.66	294.13	-84.8%
DDM - Multi	1,280.06 - 2,176.96	1,612.53	-16.6%