As of 2025-05-20, the Intrinsic Value of Tilaknagar Industries Ltd (TI.NS) is 177.71 INR. This TI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 353.90 INR, the upside of Tilaknagar Industries Ltd is -49.80%.
The range of the Intrinsic Value is 148.14 - 224.25 INR
Based on its market price of 353.90 INR and our intrinsic valuation, Tilaknagar Industries Ltd (TI.NS) is overvalued by 49.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.14 - 224.25 | 177.71 | -49.8% |
| DCF (Growth 10y) | 202.09 - 297.57 | 239.58 | -32.3% |
| DCF (EBITDA 5y) | 233.29 - 437.43 | 334.43 | -5.5% |
| DCF (EBITDA 10y) | 269.39 - 490.01 | 372.77 | 5.3% |
| Fair Value | 237.17 - 237.17 | 237.17 | -32.98% |
| P/E | 107.11 - 243.06 | 173.83 | -50.9% |
| EV/EBITDA | 92.33 - 332.47 | 189.29 | -46.5% |
| EPV | 58.30 - 70.80 | 64.55 | -81.8% |
| DDM - Stable | 50.69 - 102.69 | 76.69 | -78.3% |
| DDM - Multi | 109.39 - 173.28 | 134.21 | -62.1% |
| Market Cap (mil) | 68,525.66 |
| Beta | 1.86 |
| Outstanding shares (mil) | 193.63 |
| Enterprise Value (mil) | 68,817.82 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.71% |
| Cost of Debt | 8.23% |
| WACC | 14.59% |