What is the intrinsic value of TTML.NS?

As of 2025-05-21, the Intrinsic Value of Tata Teleservices (Maharashtra) Ltd (TTML.NS) is (33.34) INR. This TTML.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.23 INR, the upside of Tata Teleservices (Maharashtra) Ltd is -157.30%.

The range of the Intrinsic Value is (64.30) - 385.78 INR

Is TTML.NS undervalued or overvalued?

Based on its market price of 58.23 INR and our intrinsic valuation, Tata Teleservices (Maharashtra) Ltd (TTML.NS) is overvalued by 157.30%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(64.30) - 385.78	(33.34)	-157.3%
DCF (Growth 10y)	(60.71) - 394.56	(28.73)	-149.3%
DCF (EBITDA 5y)	(72.74) - (48.91)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(66.15) - (28.97)	(1,234.50)	-123450.0%
Fair Value	-104.44 - -104.44	-104.44	-279.35%
P/E	(97.33) - (111.55)	(109.11)	-287.4%
EV/EBITDA	(90.07) - (65.90)	(76.67)	-231.7%
EPV	(88.64) - (65.67)	(77.16)	-232.5%
DDM - Stable	(32.85) - (96.41)	(64.63)	-211.0%
DDM - Multi	(21.30) - (52.97)	(30.88)	-153.0%