As of 2025-07-04, the Intrinsic Value of TIL Ltd (TIL.NS) is 38.43 INR. This TIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 392.00 INR, the upside of TIL Ltd is -90.20%.
The range of the Intrinsic Value is 19.10 - 72.30 INR
Based on its market price of 392.00 INR and our intrinsic valuation, TIL Ltd (TIL.NS) is overvalued by 90.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.10 - 72.30 | 38.43 | -90.2% |
| DCF (Growth 10y) | 27.55 - 79.28 | 46.69 | -88.1% |
| DCF (EBITDA 5y) | 71.24 - 118.76 | 99.21 | -74.7% |
| DCF (EBITDA 10y) | 62.69 - 119.28 | 91.85 | -76.6% |
| Fair Value | 2.15 - 2.15 | 2.15 | -99.45% |
| P/E | 11.84 - 52.67 | 30.90 | -92.1% |
| EV/EBITDA | 46.87 - 66.67 | 57.60 | -85.3% |
| EPV | (77.67) - (89.01) | (83.34) | -121.3% |
| DDM - Stable | 2.07 - 4.45 | 3.26 | -99.2% |
| DDM - Multi | 32.00 - 55.90 | 40.93 | -89.6% |
| Market Cap (mil) | 26,107.20 |
| Beta | 1.56 |
| Outstanding shares (mil) | 66.60 |
| Enterprise Value (mil) | 28,870.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.59% |
| Cost of Debt | 11.24% |
| WACC | 15.03% |