What is the intrinsic value of TIIL.NS?

As of 2025-05-18, the Intrinsic Value of Technocraft Industries (India) Ltd (TIIL.NS) is 1,522.47 INR. This TIIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,816.80 INR, the upside of Technocraft Industries (India) Ltd is -46.00%.

The range of the Intrinsic Value is 1,197.12 - 2,072.85 INR

Is TIIL.NS undervalued or overvalued?

Based on its market price of 2,816.80 INR and our intrinsic valuation, Technocraft Industries (India) Ltd (TIIL.NS) is overvalued by 46.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,197.12 - 2,072.85	1,522.47	-46.0%
DCF (Growth 10y)	1,361.69 - 2,213.50	1,683.33	-40.2%
DCF (EBITDA 5y)	2,941.25 - 3,764.00	3,298.85	17.1%
DCF (EBITDA 10y)	2,376.39 - 3,352.25	2,797.82	-0.7%
Fair Value	2,675.68 - 2,675.68	2,675.68	-5.01%
P/E	2,907.03 - 4,841.27	3,677.64	30.6%
EV/EBITDA	2,540.29 - 3,405.22	2,756.64	-2.1%
EPV	324.01 - 485.39	404.70	-85.6%
DDM - Stable	535.44 - 1,128.25	831.84	-70.5%
DDM - Multi	981.93 - 1,652.64	1,235.75	-56.1%