As of 2025-06-04, the Intrinsic Value of Triveni Engineering and Industries Ltd (TRIVENI.NS) is 359.42 INR. This TRIVENI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 433.15 INR, the upside of Triveni Engineering and Industries Ltd is -17.00%.
The range of the Intrinsic Value is 311.41 - 427.51 INR
Based on its market price of 433.15 INR and our intrinsic valuation, Triveni Engineering and Industries Ltd (TRIVENI.NS) is overvalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 311.41 - 427.51 | 359.42 | -17.0% |
| DCF (Growth 10y) | 413.22 - 553.04 | 471.66 | 8.9% |
| DCF (EBITDA 5y) | 495.17 - 767.71 | 609.72 | 40.8% |
| DCF (EBITDA 10y) | 540.14 - 817.53 | 655.21 | 51.3% |
| Fair Value | 252.66 - 252.66 | 252.66 | -41.67% |
| P/E | 176.46 - 398.67 | 280.10 | -35.3% |
| EV/EBITDA | 151.60 - 413.90 | 294.40 | -32.0% |
| EPV | 77.69 - 93.59 | 85.64 | -80.2% |
| DDM - Stable | 41.37 - 72.89 | 57.13 | -86.8% |
| DDM - Multi | 255.50 - 336.22 | 289.70 | -33.1% |
| Market Cap (mil) | 94,816.53 |
| Beta | 1.52 |
| Outstanding shares (mil) | 218.90 |
| Enterprise Value (mil) | 98,405.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.29% |
| Cost of Debt | 6.40% |
| WACC | 16.55% |