As of 2025-07-11, the Intrinsic Value of Times Guaranty Ltd (TIMESGTY.NS) is 92.35 INR. This TIMESGTY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 185.10 INR, the upside of Times Guaranty Ltd is -50.10%.
The range of the Intrinsic Value is 67.27 - 185.95 INR
Based on its market price of 185.10 INR and our intrinsic valuation, Times Guaranty Ltd (TIMESGTY.NS) is overvalued by 50.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.27 - 185.95 | 92.35 | -50.1% |
| DCF (Growth 10y) | 72.79 - 192.45 | 98.31 | -46.9% |
| DCF (EBITDA 5y) | 71.37 - 126.85 | 97.92 | -47.1% |
| DCF (EBITDA 10y) | 76.28 - 135.82 | 103.34 | -44.2% |
| Fair Value | 65.27 - 65.27 | 65.27 | -64.74% |
| P/E | 35.82 - 95.90 | 58.46 | -68.4% |
| EV/EBITDA | 66.34 - 118.63 | 96.42 | -47.9% |
| EPV | 46.19 - 56.53 | 51.36 | -72.3% |
| DDM - Stable | 16.04 - 55.91 | 35.97 | -80.6% |
| DDM - Multi | 17.27 - 50.58 | 26.20 | -85.8% |
| Market Cap (mil) | 1,664.05 |
| Beta | -0.34 |
| Outstanding shares (mil) | 8.99 |
| Enterprise Value (mil) | 1,492.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.80% |
| Cost of Debt | 5.00% |
| WACC | 7.93% |