As of 2025-06-10, the Intrinsic Value of Titagarh Wagons Ltd (TWL.NS) is 464.56 INR. This TWL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 793.85 INR, the upside of Titagarh Wagons Ltd is -41.50%.
The range of the Intrinsic Value is 343.71 - 703.50 INR
Based on its market price of 793.85 INR and our intrinsic valuation, Titagarh Wagons Ltd (TWL.NS) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 343.71 - 703.50 | 464.56 | -41.5% |
| DCF (Growth 10y) | 545.88 - 1,106.24 | 735.41 | -7.4% |
| DCF (EBITDA 5y) | 988.66 - 1,314.46 | 1,175.34 | 48.1% |
| DCF (EBITDA 10y) | 1,103.74 - 1,694.07 | 1,399.53 | 76.3% |
| Fair Value | 281.49 - 281.49 | 281.49 | -64.54% |
| P/E | 270.05 - 439.93 | 350.30 | -55.9% |
| EV/EBITDA | 388.38 - 518.00 | 445.06 | -43.9% |
| EPV | 102.18 - 148.97 | 125.57 | -84.2% |
| DDM - Stable | 55.48 - 138.69 | 97.08 | -87.8% |
| DDM - Multi | 259.98 - 539.60 | 354.60 | -55.3% |
| Market Cap (mil) | 94,921.44 |
| Beta | 0.86 |
| Outstanding shares (mil) | 119.57 |
| Enterprise Value (mil) | 97,454.21 |
| Market risk premium | 8.83% |
| Cost of Equity | 14.40% |
| Cost of Debt | 8.06% |
| WACC | 13.63% |