As of 2025-05-20, the Intrinsic Value of Titan Company Ltd (TITAN.NS) is 1,257.85 INR. This TITAN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,617.70 INR, the upside of Titan Company Ltd is -65.20%.
The range of the Intrinsic Value is 952.95 - 1,802.64 INR
Based on its market price of 3,617.70 INR and our intrinsic valuation, Titan Company Ltd (TITAN.NS) is overvalued by 65.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 952.95 - 1,802.64 | 1,257.85 | -65.2% |
| DCF (Growth 10y) | 1,706.74 - 3,089.95 | 2,206.30 | -39.0% |
| DCF (EBITDA 5y) | 2,053.68 - 4,114.64 | 2,737.69 | -24.3% |
| DCF (EBITDA 10y) | 2,877.88 - 5,892.56 | 3,883.57 | 7.3% |
| Fair Value | 912.29 - 912.29 | 912.29 | -74.78% |
| P/E | 875.80 - 1,381.69 | 1,036.53 | -71.3% |
| EV/EBITDA | 630.03 - 1,531.98 | 959.37 | -73.5% |
| EPV | 88.05 - 169.18 | 128.62 | -96.4% |
| DDM - Stable | 222.23 - 501.68 | 361.95 | -90.0% |
| DDM - Multi | 1,076.63 - 1,858.16 | 1,360.74 | -62.4% |
| Market Cap (mil) | 3,209,080.80 |
| Beta | 0.94 |
| Outstanding shares (mil) | 887.05 |
| Enterprise Value (mil) | 3,407,980.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.02% |
| Cost of Debt | 6.50% |
| WACC | 12.64% |