As of 2025-10-11, the Intrinsic Value of T T Ltd (TTL.NS) is 5.70 INR. This TTL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.28 INR, the upside of T T Ltd is -44.50%.
The range of the Intrinsic Value is 4.03 - 8.49 INR
Based on its market price of 10.28 INR and our intrinsic valuation, T T Ltd (TTL.NS) is overvalued by 44.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.03 - 8.49 | 5.70 | -44.5% |
| DCF (Growth 10y) | 4.75 - 9.00 | 6.36 | -38.1% |
| DCF (EBITDA 5y) | 9.26 - 13.76 | 10.61 | 3.2% |
| DCF (EBITDA 10y) | 8.08 - 12.96 | 9.76 | -5.1% |
| Fair Value | -0.42 - -0.42 | -0.42 | -104.11% |
| P/E | (1.78) - 7.84 | 2.29 | -77.7% |
| EV/EBITDA | 1.18 - 8.57 | 3.67 | -64.3% |
| EPV | (0.01) - 1.04 | 0.52 | -95.0% |
| DDM - Stable | (0.44) - (0.82) | (0.63) | -106.1% |
| DDM - Multi | 3.22 - 4.73 | 3.83 | -62.7% |
| Market Cap (mil) | 2,655.43 |
| Beta | 1.17 |
| Outstanding shares (mil) | 258.31 |
| Enterprise Value (mil) | 3,544.21 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.44% |
| Cost of Debt | 13.94% |
| WACC | 12.52% |