As of 2025-07-06, the Intrinsic Value of Transformers and Rectifiers (India) Ltd (TRIL.NS) is 352.76 INR. This TRIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 922.45 INR, the upside of Transformers and Rectifiers (India) Ltd is -61.80%.
The range of the Intrinsic Value is 287.96 - 449.93 INR
Based on its market price of 922.45 INR and our intrinsic valuation, Transformers and Rectifiers (India) Ltd (TRIL.NS) is overvalued by 61.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 287.96 - 449.93 | 352.76 | -61.8% |
| DCF (Growth 10y) | 772.65 - 1,193.71 | 941.69 | 2.1% |
| DCF (EBITDA 5y) | 1,006.01 - 1,196.29 | 1,102.07 | 19.5% |
| DCF (EBITDA 10y) | 1,650.51 - 2,130.99 | 1,881.45 | 104.0% |
| Fair Value | 356.95 - 356.95 | 356.95 | -61.30% |
| P/E | 322.11 - 592.54 | 439.48 | -52.4% |
| EV/EBITDA | 283.52 - 395.35 | 321.77 | -65.1% |
| EPV | 26.57 - 34.52 | 30.54 | -96.7% |
| DDM - Stable | 75.00 - 143.51 | 109.25 | -88.2% |
| DDM - Multi | 445.22 - 671.38 | 536.18 | -41.9% |
| Market Cap (mil) | 138,441.00 |
| Beta | 0.04 |
| Outstanding shares (mil) | 150.08 |
| Enterprise Value (mil) | 141,216.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.14% |
| Cost of Debt | 12.19% |
| WACC | 15.01% |