As of 2025-09-16, the Intrinsic Value of Thirumalai Chemicals Ltd (TIRUMALCHM.NS) is 49.64 INR. This TIRUMALCHM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 320.70 INR, the upside of Thirumalai Chemicals Ltd is -84.50%.
The range of the Intrinsic Value is 16.20 - 108.35 INR
Based on its market price of 320.70 INR and our intrinsic valuation, Thirumalai Chemicals Ltd (TIRUMALCHM.NS) is overvalued by 84.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.20 - 108.35 | 49.64 | -84.5% |
| DCF (Growth 10y) | 37.52 - 137.24 | 74.27 | -76.8% |
| DCF (EBITDA 5y) | 138.81 - 289.83 | 187.45 | -41.6% |
| DCF (EBITDA 10y) | 102.93 - 253.75 | 154.73 | -51.8% |
| Fair Value | -97.13 - -97.13 | -97.13 | -130.29% |
| P/E | (56.02) - 53.35 | (11.61) | -103.6% |
| EV/EBITDA | (84.81) - 123.70 | 14.36 | -95.5% |
| EPV | (227.33) - (265.07) | (246.20) | -176.8% |
| DDM - Stable | (17.45) - (33.81) | (25.63) | -108.0% |
| DDM - Multi | 71.34 - 111.06 | 87.17 | -72.8% |
| Market Cap (mil) | 38,054.26 |
| Beta | 1.15 |
| Outstanding shares (mil) | 118.66 |
| Enterprise Value (mil) | 52,337.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.96% |
| Cost of Debt | 20.65% |
| WACC | 16.60% |