As of 2025-05-15, the Intrinsic Value of Tamilnadu Newsprint & Papers Ltd (TNPL.NS) is 154.11 INR. This TNPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.36 INR, the upside of Tamilnadu Newsprint & Papers Ltd is 6.00%.
The range of the Intrinsic Value is 57.22 - 352.86 INR
Based on its market price of 145.36 INR and our intrinsic valuation, Tamilnadu Newsprint & Papers Ltd (TNPL.NS) is undervalued by 6.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.22 - 352.86 | 154.11 | 6.0% |
| DCF (Growth 10y) | 95.61 - 389.95 | 193.86 | 33.4% |
| DCF (EBITDA 5y) | 212.74 - 440.62 | 313.34 | 115.6% |
| DCF (EBITDA 10y) | 177.09 - 429.97 | 283.38 | 95.0% |
| Fair Value | 52.79 - 52.79 | 52.79 | -63.69% |
| P/E | 18.41 - 178.43 | 97.21 | -33.1% |
| EV/EBITDA | 146.00 - 287.86 | 191.26 | 31.6% |
| EPV | 116.16 - 287.94 | 202.05 | 39.0% |
| DDM - Stable | 6.51 - 11.65 | 9.08 | -93.8% |
| DDM - Multi | 144.43 - 179.45 | 159.29 | 9.6% |
| Market Cap (mil) | 10,060.36 |
| Beta | 0.83 |
| Outstanding shares (mil) | 69.21 |
| Enterprise Value (mil) | 28,100.57 |
| Market risk premium | 8.31% |
| Cost of Equity | 23.00% |
| Cost of Debt | 14.36% |
| WACC | 13.80% |